For saleSingle family
$399,900
11547 Flintwood St NW
Coon Rapids MN 55448
4 beds, 2 baths, 1,907 sqft
11547 Flintwood St NW is a 4 beds, 2 baths, 1,907 sqft single family home for sale at $399,900 in Coon Rapids MN 55448. At 20% down it rents for an estimated $2,650/mo and returns -$205/mo a month at a 6.1% 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
- $2,650/mo
- Monthly cash flow
- -$205/mo
- Cap rate
- 6.1%
- Cash-on-cash
- -3.1%
- Max offer
- $313,000
Offer ≤ $313,000 (22% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading