For saleTownhouse
$347,990
23145 Creekview Ct
Rogers MN 55374
3 beds, 3 baths, 1,667 sqft
23145 Creekview Ct is a 3 beds, 3 baths, 1,667 sqft townhouse home for sale at $347,990 in Rogers MN 55374. At 20% down it rents for an estimated $2,425/mo and returns -$255/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
- $2,425/mo
- Monthly cash flow
- -$255/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.4%
- Max offer
- $258,500
Offer ≤ $258,500 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading