For saleSingle family
$377,990
19316 137th Ave N
Rogers MN 55374
4 beds, 2.5 baths, 1,977 sqft
19316 137th Ave N is a 4 beds, 2.5 baths, 1,977 sqft single family home for sale at $377,990 in Rogers MN 55374. At 20% down it rents for an estimated $2,800/mo and returns $149/mo a month at a 7.0% 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
- $2,800/mo
- Monthly cash flow
- $149/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.4%
- Max offer
- $335,500
Offer ≤ $335,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.