For saleSingle family
$591,550
12410 Holden Way
Rogers MN 55374
5 beds, 3 baths, 2,692 sqft
12410 Holden Way is a 5 beds, 3 baths, 2,692 sqft single family home for sale at $591,550 in Rogers MN 55374. At 20% down it rents for an estimated $3,225/mo and returns -$998/mo a month at a 4.6% 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
- $3,225/mo
- Monthly cash flow
- -$998/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.1%
- Max offer
- $382,000
Offer ≤ $382,000 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading