For saleSingle family
$378,000
882 90th Ave NW
Coon Rapids MN 55433
4 beds, 3 baths, 2,015 sqft
882 90th Ave NW is a 4 beds, 3 baths, 2,015 sqft single family home for sale at $378,000 in Coon Rapids MN 55433. At 20% down it rents for an estimated $2,750/mo and returns $99/mo a month at a 6.8% 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
- $2,750/mo
- Monthly cash flow
- $99/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.6%
- Max offer
- $329,500
Offer ≤ $329,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.