For saleTownhouse
$405,000
12166 Bluebird Cir NW
Coon Rapids MN 55448
2 beds, 2 baths, 1,946 sqft
12166 Bluebird Cir NW is a 2 beds, 2 baths, 1,946 sqft townhouse home for sale at $405,000 in Coon Rapids MN 55448. At 20% down it rents for an estimated $1,700/mo and returns -$1,411/mo a month at a 2.5% 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
- $1,700/mo
- Monthly cash flow
- -$1,411/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -20.9%
- Max offer
- $163,000
Offer ≤ $163,000 (60% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading