For saleSingle family
$390,000
11843 Marigold St NW
Coon Rapids MN 55433
4 beds, 2 baths, 1,910 sqft
11843 Marigold St NW is a 4 beds, 2 baths, 1,910 sqft single family home for sale at $390,000 in Coon Rapids MN 55433. At 20% down it rents for an estimated $2,400/mo and returns -$384/mo a month at a 5.5% 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
- $2,400/mo
- Monthly cash flow
- -$384/mo
- Cap rate
- 5.5%
- Cash-on-cash
- -5.9%
- Max offer
- $283,500
Offer ≤ $283,500 (27% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading