For saleSingle family
$245,000
10665 Hummingbird St NW
Coon Rapids MN 55433
2 beds, 1 bath, 1,180 sqft
10665 Hummingbird St NW is a 2 beds, 1 bath, 1,180 sqft single family home for sale at $245,000 in Coon Rapids MN 55433. At 20% down it rents for an estimated $1,750/mo and returns $32/mo a month at a 6.7% 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
- $1,750/mo
- Monthly cash flow
- $32/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.8%
- Max offer
- $209,500
Offer ≤ $209,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.