For saleSingle family
$370,000
10908 Dahlia St NW
Coon Rapids MN 55433
5 beds, 2 baths, 1,931 sqft
10908 Dahlia St NW is a 5 beds, 2 baths, 1,931 sqft single family home for sale at $370,000 in Coon Rapids MN 55433. At 20% down it rents for an estimated $2,975/mo and returns $380/mo a month at a 7.7% 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
- $380/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 6.2%
- Max offer
- $356,000
Offer ≤ $356,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.