For saleTownhouse
$341,540
19311 137th Ave N
Rogers MN 55374
3 beds, 2.5 baths, 1,654 sqft
19311 137th Ave N is a 3 beds, 2.5 baths, 1,654 sqft townhouse home for sale at $341,540 in Rogers MN 55374. At 20% down it rents for an estimated $2,450/mo and returns -$135/mo a month at a 6.2% 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
- $2,450/mo
- Monthly cash flow
- -$135/mo
- Cap rate
- 6.2%
- Cash-on-cash
- -2.4%
- Max offer
- $268,000
Offer ≤ $268,000 (22% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading