For saleSingle family
$349,900
2915 115th Ln NW
Coon Rapids MN 55433
5 beds, 2 baths, 1,536 sqft
2915 115th Ln NW is a 5 beds, 2 baths, 1,536 sqft single family home for sale at $349,900 in Coon Rapids MN 55433. At 20% down it rents for an estimated $2,675/mo and returns $177/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
- $2,675/mo
- Monthly cash flow
- $177/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.0%
- Max offer
- $315,500
Offer ≤ $315,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading