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 $1,200/mo and returns $170/mo a month at a 8.3% 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
- $1,200/mo
- Monthly cash flow
- $170/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.2%
- Max offer
- $125,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading