For saleSingle family
$475,190
12750 Williams Rd
Rogers MN 55374
3 beds, 2 baths, 1,485 sqft
12750 Williams Rd is a 3 beds, 2 baths, 1,485 sqft single family home for sale at $475,190 in Rogers MN 55374. At 20% down it rents for an estimated $2,600/mo and returns -$792/mo a month at a 4.7% 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
- $2,600/mo
- Monthly cash flow
- -$792/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -10.0%
- Max offer
- $308,000
Offer ≤ $308,000 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading