For saleSingle family
$310,000
219 104th Ln NW
Coon Rapids MN 55448
3 beds, 2 baths, 1,934 sqft
219 104th Ln NW is a 3 beds, 2 baths, 1,934 sqft single family home for sale at $310,000 in Coon Rapids MN 55448. At 20% down it rents for an estimated $2,375/mo and returns $162/mo a month at a 7.3% 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
- $2,375/mo
- Monthly cash flow
- $162/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.1%
- Max offer
- $280,500
Offer ≤ $280,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading