For saleSingle family
$486,990
23863 Ashbury Dr
Rogers MN 55374
3 beds, 2 baths, 1,866 sqft
23863 Ashbury Dr is a 3 beds, 2 baths, 1,866 sqft single family home for sale at $486,990 in Rogers MN 55374. At 20% down it rents for an estimated $2,600/mo and returns -$877/mo a month at a 4.5% 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
- -$877/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -10.8%
- Max offer
- $308,000
Offer ≤ $308,000 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading