For saleSingle family
$489,990
12740 Williams Rd
Rogers MN 55374
5 beds, 3 baths, 2,449 sqft
12740 Williams Rd is a 5 beds, 3 baths, 2,449 sqft single family home for sale at $489,990 in Rogers MN 55374. At 20% down it rents for an estimated $3,125/mo and returns -$373/mo a month at a 5.8% 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
- $3,125/mo
- Monthly cash flow
- -$373/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.6%
- Max offer
- $369,500
Offer ≤ $369,500 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading