For saleSingle family
$345,000
10786 Butternut St NW
Coon Rapids MN 55448
3 beds, 2 baths, 1,897 sqft
10786 Butternut St NW is a 3 beds, 2 baths, 1,897 sqft single family home for sale at $345,000 in Coon Rapids MN 55448. At 20% down it rents for an estimated $2,625/mo and returns $162/mo a month at a 7.2% 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
- $2,625/mo
- Monthly cash flow
- $162/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 2.8%
- Max offer
- $310,000
Offer ≤ $310,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading