For saleSingle family
$315,000
836 112th Ave NW
Coon Rapids MN 55448
4 beds, 2 baths, 1,692 sqft
836 112th Ave NW is a 4 beds, 2 baths, 1,692 sqft single family home for sale at $315,000 in Coon Rapids MN 55448. At 20% down it rents for an estimated $2,450/mo and returns $201/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
- $2,450/mo
- Monthly cash flow
- $201/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.8%
- Max offer
- $289,000
Offer ≤ $289,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading