For saleSingle family
$260,000
11442 Osage St NW
Coon Rapids MN 55433
3 beds, 2 baths, 1,767 sqft
11442 Osage St NW is a 3 beds, 2 baths, 1,767 sqft single family home for sale at $260,000 in Coon Rapids MN 55433. At 20% down it rents for an estimated $2,150/mo and returns $294/mo a month at a 8.0% 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
- $2,150/mo
- Monthly cash flow
- $294/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.8%
- Max offer
- $253,500
Offer ≤ $253,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading