For saleTownhouse
$125,000
1289 Northdale Blvd NW
Coon Rapids MN 55448
1 bed, 1 bath, 560 sqft
1289 Northdale Blvd NW is a 1 bed, 1 bath, 560 sqft townhouse home for sale at $125,000 in Coon Rapids MN 55448. At 20% down it rents for an estimated $1,175/mo and returns $161/mo a month at a 8.1% 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
- $1,175/mo
- Monthly cash flow
- $161/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.7%
- Max offer
- $124,000
Offer ≤ $124,000 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.