For saleSingle family
$335,000
2149 131st Ave NW
Coon Rapids MN 55448
4 beds, 2 baths, 1,760 sqft
2149 131st Ave NW is a 4 beds, 2 baths, 1,760 sqft single family home for sale at $335,000 in Coon Rapids MN 55448. At 20% down it rents for an estimated $2,700/mo and returns $350/mo a month at a 7.8% 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
- $350/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.3%
- Max offer
- $323,000
Offer ≤ $323,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.