For saleSingle family
$375,000
2048 128th Ln NW
Coon Rapids MN 55448
5 beds, 2 baths, 1,874 sqft
2048 128th Ln NW is a 5 beds, 2 baths, 1,874 sqft single family home for sale at $375,000 in Coon Rapids MN 55448. At 20% down it rents for an estimated $3,025/mo and returns $395/mo a month at a 7.8% 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
- $3,025/mo
- Monthly cash flow
- $395/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.3%
- Max offer
- $362,000
Offer ≤ $362,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.