For saleTownhouse
$350,000
19301 137th Ave N
Rogers MN 55374
3 beds, 2.5 baths, 1,654 sqft
19301 137th Ave N is a 3 beds, 2.5 baths, 1,654 sqft townhouse home for sale at $350,000 in Rogers MN 55374. At 20% down it rents for an estimated $2,450/mo and returns -$191/mo a month at a 6.0% 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
- -$191/mo
- Cap rate
- 6.0%
- Cash-on-cash
- -3.3%
- Max offer
- $268,000
Offer ≤ $268,000 (23% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading