For saleTownhouse
$255,000
1874 113th Ln NW
Coon Rapids MN 55433
3 beds, 2 baths, 1,615 sqft
1874 113th Ln NW is a 3 beds, 2 baths, 1,615 sqft townhouse home for sale at $255,000 in Coon Rapids MN 55433. At 20% down it rents for an estimated $2,200/mo and returns $191/mo a month at a 7.6% 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
- $2,200/mo
- Monthly cash flow
- $191/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.5%
- Max offer
- $236,500
Offer ≤ $236,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading