For saleTownhouse
$169,000
12240 Killdeer St NW Unit 1203NW
Coon Rapids MN 55448
2 beds, 1.5 baths, 1,052 sqft
12240 Killdeer St NW Unit 1203NW is a 2 beds, 1.5 baths, 1,052 sqft townhouse home for sale at $169,000 in Coon Rapids MN 55448. At 20% down it rents for an estimated $1,975/mo and returns $546/mo a month at a 10.5% 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
- $1,975/mo
- Monthly cash flow
- $546/mo
- Cap rate
- 10.5%
- Cash-on-cash
- 19.4%
- Max offer
- $169,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading