For saleSingle family
$475,000
12083 Dogwood St NW
Coon Rapids MN 55448
3 beds, 3 baths, 2,452 sqft
12083 Dogwood St NW is a 3 beds, 3 baths, 2,452 sqft single family home for sale at $475,000 in Coon Rapids MN 55448. At 20% down it rents for an estimated $2,325/mo and returns -$1,066/mo a month at a 4.0% 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
- $2,325/mo
- Monthly cash flow
- -$1,066/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.5%
- Max offer
- $275,500
Offer ≤ $275,500 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading