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 $2,100/mo and returns $765/mo a month at a 12.1% 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
- $2,100/mo
- Monthly cash flow
- $765/mo
- Cap rate
- 12.1%
- Cash-on-cash
- 27.0%
- Max offer
- $169,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading