For saleMulti-family
$455,000
11923-11931 Wintergreen St NW
Coon Rapids MN 55448
4 beds, 2 baths, 2,016 sqft
11923-11931 Wintergreen St NW is a 4 beds, 2 baths, 2,016 sqft multi-family home for sale at $455,000 in Coon Rapids MN 55448. At 20% down it rents for an estimated $3,300/mo and returns $109/mo a month at a 6.8% 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
- $3,300/mo
- Monthly cash flow
- $109/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.4%
- Max offer
- $395,500
Offer ≤ $395,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.