For saleSingle family
$425,000
112 108th Ave NW
Coon Rapids MN 55448
5 beds, 2 baths, 2,607 sqft
112 108th Ave NW is a 5 beds, 2 baths, 2,607 sqft single family home for sale at $425,000 in Coon Rapids MN 55448. At 20% down it rents for an estimated $3,275/mo and returns $241/mo a month at a 7.3% 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
- $3,275/mo
- Monthly cash flow
- $241/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.4%
- Max offer
- $386,500
Offer ≤ $386,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading