For saleSingle family
$355,000
10724 Wren St NW
Coon Rapids MN 55433
4 beds, 2 baths, 1,635 sqft
10724 Wren St NW is a 4 beds, 2 baths, 1,635 sqft single family home for sale at $355,000 in Coon Rapids MN 55433. At 20% down it rents for an estimated $2,700/mo and returns $210/mo a month at a 7.2% 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
- $2,700/mo
- Monthly cash flow
- $210/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.6%
- Max offer
- $323,500
Offer ≤ $323,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.