For saleSingle family
$379,990
19300 137th Ave N
Rogers MN 55374
4 beds, 3 baths, 1,977 sqft
19300 137th Ave N is a 4 beds, 3 baths, 1,977 sqft single family home for sale at $379,990 in Rogers MN 55374. At 20% down it rents for an estimated $2,900/mo and returns $187/mo a month at a 7.3% 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
- $2,900/mo
- Monthly cash flow
- $187/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.0%
- Max offer
- $342,500
Offer ≤ $342,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading