For saleTownhouse
$400,000
12133 Bluebird Cir NW
Coon Rapids MN 55448
2 beds, 2 baths, 2,007 sqft
12133 Bluebird Cir NW is a 2 beds, 2 baths, 2,007 sqft townhouse home for sale at $400,000 in Coon Rapids MN 55448. At 20% down it rents for an estimated $1,700/mo and returns -$1,272/mo a month at a 2.9% 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
- $1,700/mo
- Monthly cash flow
- -$1,272/mo
- Cap rate
- 2.9%
- Cash-on-cash
- -19.1%
- Max offer
- $176,000
Offer ≤ $176,000 (56% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading