For saleTownhouse
$372,990
13596 Willow Dr
Rogers MN 55374
3 beds, 3 baths, 2,094 sqft
13596 Willow Dr is a 3 beds, 3 baths, 2,094 sqft townhouse home for sale at $372,990 in Rogers MN 55374. At 20% down it rents for an estimated $2,425/mo and returns -$422/mo a month at a 5.3% 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
- $2,425/mo
- Monthly cash flow
- -$422/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -6.8%
- Max offer
- $259,000
Offer ≤ $259,000 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading