For saleTownhouse
$192,900
79 126th Ln NW
Coon Rapids MN 55448
2 beds, 1 bath, 832 sqft
79 126th Ln NW is a 2 beds, 1 bath, 832 sqft townhouse home for sale at $192,900 in Coon Rapids MN 55448. At 20% down it rents for an estimated $1,975/mo and returns $391/mo a month at a 9.1% 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
- $1,975/mo
- Monthly cash flow
- $391/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.2%
- Max offer
- $192,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading