For saleSingle family
$660,000
23640 Marshview Dr
Rogers MN 55374
5 beds, 4 baths, 3,448 sqft
23640 Marshview Dr is a 5 beds, 4 baths, 3,448 sqft single family home for sale at $660,000 in Rogers MN 55374. At 20% down it rents for an estimated $3,225/mo and returns -$1,487/mo a month at a 4.0% 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
- $3,225/mo
- Monthly cash flow
- -$1,487/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.5%
- Max offer
- $382,000
Offer ≤ $382,000 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading