For saleCondo
$149,900
20 94th Cir NW Unit 203NW
Coon Rapids MN 55448
2 beds, 1 bath, 1,128 sqft
20 94th Cir NW Unit 203NW is a 2 beds, 1 bath, 1,128 sqft condo home for sale at $149,900 in Coon Rapids MN 55448. At 20% down it rents for an estimated $1,500/mo and returns $189/mo a month at a 8.0% 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
- $1,500/mo
- Monthly cash flow
- $189/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 7.6%
- Max offer
- $148,500
Offer ≤ $148,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.