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 $2,750/mo and returns $219/mo a month at a 7.4% 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
- $2,750/mo
- Monthly cash flow
- $219/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.9%
- Max offer
- $308,000
Offer ≤ $308,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading