For saleSingle family
$275,000
11401 Swallow Cir NW
Coon Rapids MN 55433
4 beds, 2 baths, 1,250 sqft
11401 Swallow Cir NW is a 4 beds, 2 baths, 1,250 sqft single family home for sale at $275,000 in Coon Rapids MN 55433. At 20% down it rents for an estimated $2,400/mo and returns $437/mo a month at a 8.6% 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
- $2,400/mo
- Monthly cash flow
- $437/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 9.5%
- Max offer
- $275,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading