For saleSingle family
$339,000
2301 108th Ave NW
Coon Rapids MN 55433
3 beds, 2 baths, 1,413 sqft
2301 108th Ave NW is a 3 beds, 2 baths, 1,413 sqft single family home for sale at $339,000 in Coon Rapids MN 55433. At 20% down it rents for an estimated $2,150/mo and returns -$270/mo a month at a 5.7% 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
- $2,150/mo
- Monthly cash flow
- -$270/mo
- Cap rate
- 5.7%
- Cash-on-cash
- -4.8%
- Max offer
- $254,000
Offer ≤ $254,000 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading