For saleTownhouse
$189,000
2041 103rd Ave NW
Coon Rapids MN 55433
3 beds, 1 bath, 1,185 sqft
2041 103rd Ave NW is a 3 beds, 1 bath, 1,185 sqft townhouse home for sale at $189,000 in Coon Rapids MN 55433. At 20% down it rents for an estimated $1,900/mo and returns $466/mo a month at a 9.5% 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
- $1,900/mo
- Monthly cash flow
- $466/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.8%
- Max offer
- $189,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.