For saleTownhouse
$189,900
10569 Grouse Cir NW
Coon Rapids MN 55433
2 beds, 2 baths, 980 sqft
10569 Grouse Cir NW is a 2 beds, 2 baths, 980 sqft townhouse home for sale at $189,900 in Coon Rapids MN 55433. At 20% down it rents for an estimated $1,700/mo and returns $113/mo a month at a 7.4% 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
- $1,700/mo
- Monthly cash flow
- $113/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.6%
- Max offer
- $172,500
Offer ≤ $172,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading