For saleSingle family
$309,900
11672 N Heights Dr NW
Coon Rapids MN 55433
3 beds, 1 bath, 972 sqft
11672 N Heights Dr NW is a 3 beds, 1 bath, 972 sqft single family home for sale at $309,900 in Coon Rapids MN 55433. At 20% down it rents for an estimated $2,400/mo and returns $226/mo a month at a 7.4% 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
- $226/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.4%
- Max offer
- $287,500
Offer ≤ $287,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.