For saleTownhouse
$334,990
22128 Harvest Ave
Rogers MN 55374
3 beds, 2.5 baths, 2,020 sqft
22128 Harvest Ave is a 3 beds, 2.5 baths, 2,020 sqft townhouse home for sale at $334,990 in Rogers MN 55374. At 20% down it rents for an estimated $2,450/mo and returns -$58/mo a month at a 6.5% 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
- -$58/mo
- Cap rate
- 6.5%
- Cash-on-cash
- -1.0%
- Max offer
- $272,000
Offer ≤ $272,000 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading