For saleSingle family
$350,000
354 111th Ave NW
Coon Rapids MN 55448
5 beds, 2 baths, 1,763 sqft
354 111th Ave NW is a 5 beds, 2 baths, 1,763 sqft single family home for sale at $350,000 in Coon Rapids MN 55448. At 20% down it rents for an estimated $2,975/mo and returns $476/mo a month at a 8.3% 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
- $2,975/mo
- Monthly cash flow
- $476/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.2%
- Max offer
- $350,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading