For saleSingle family
$440,000
10465 Partridge St NW
Coon Rapids MN 55433
6 beds, 3 baths, 3,288 sqft
10465 Partridge St NW is a 6 beds, 3 baths, 3,288 sqft single family home for sale at $440,000 in Coon Rapids MN 55433. At 20% down it rents for an estimated $3,275/mo and returns $134/mo a month at a 7.0% 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
- $3,275/mo
- Monthly cash flow
- $134/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 1.8%
- Max offer
- $386,500
Offer ≤ $386,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading