For saleSingle family
$549,900
1871 130th Ln NW
Coon Rapids MN 55448
6 beds, 4 baths, 3,168 sqft
1871 130th Ln NW is a 6 beds, 4 baths, 3,168 sqft single family home for sale at $549,900 in Coon Rapids MN 55448. At 20% down it rents for an estimated $3,100/mo and returns -$826/mo a month at a 4.9% 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
- $3,100/mo
- Monthly cash flow
- -$826/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -9.0%
- Max offer
- $367,000
Offer ≤ $367,000 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading