For saleTownhouse
$374,345
24235 Williams Rd
Rogers MN 55374
4 beds, 2.5 baths, 1,798 sqft
24235 Williams Rd is a 4 beds, 2.5 baths, 1,798 sqft townhouse home for sale at $374,345 in Rogers MN 55374. At 20% down it rents for an estimated $2,850/mo and returns $116/mo a month at a 6.9% 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
- $116/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.9%
- Max offer
- $325,500
Offer ≤ $325,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.