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 $2,100/mo and returns $642/mo a month at a 10.7% 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
- $2,100/mo
- Monthly cash flow
- $642/mo
- Cap rate
- 10.7%
- Cash-on-cash
- 20.4%
- Max offer
- $189,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading