For saleCondo
$169,900
11410 Dogwood St NW Apt 402
Coon Rapids MN 55448
2 beds, 1 bath, 996 sqft
11410 Dogwood St NW Apt 402 is a 2 beds, 1 bath, 996 sqft condo home for sale at $169,900 in Coon Rapids MN 55448. At 20% down it rents for an estimated $1,400/mo and returns $86/mo a month at a 7.1% 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
- $1,400/mo
- Monthly cash flow
- $86/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 3.0%
- Max offer
- $152,000
Offer ≤ $152,000 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.