For saleSingle family
$534,990
23625 Marshview Dr
Rogers MN 55374
3 beds, 2 baths, 1,866 sqft
23625 Marshview Dr is a 3 beds, 2 baths, 1,866 sqft single family home for sale at $534,990 in Rogers MN 55374. At 20% down it rents for an estimated $2,600/mo and returns -$1,219/mo a month at a 3.9% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $2,600/mo
- Monthly cash flow
- -$1,219/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -13.7%
- Max offer
- $308,000
Offer ≤ $308,000 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading