For saleTownhouse
$365,990
13612 Willow Dr
Rogers MN 55374
4 beds, 3.5 baths, 2,094 sqft
13612 Willow Dr is a 4 beds, 3.5 baths, 2,094 sqft townhouse home for sale at $365,990 in Rogers MN 55374. At 20% down it rents for an estimated $2,850/mo and returns $182/mo a month at a 7.1% 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
- $182/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 3.0%
- Max offer
- $327,000
Offer ≤ $327,000 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.