For saleTownhouse
$336,990
12738 Ashbury Dr
Rogers MN 55374
4 beds, 2.5 baths, 1,798 sqft
12738 Ashbury Dr is a 4 beds, 2.5 baths, 1,798 sqft townhouse home for sale at $336,990 in Rogers MN 55374. At 20% down it rents for an estimated $2,850/mo and returns $361/mo a month at a 7.8% 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
- $2,850/mo
- Monthly cash flow
- $361/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.4%
- Max offer
- $325,500
Offer ≤ $325,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.