For saleSingle family
$365,000
643 121st Ln NW
Coon Rapids MN 55448
4 beds, 2 baths, 2,053 sqft
643 121st Ln NW is a 4 beds, 2 baths, 2,053 sqft single family home for sale at $365,000 in Coon Rapids MN 55448. At 20% down it rents for an estimated $2,650/mo and returns $44/mo a month at a 6.8% 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
- $44/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 0.7%
- Max offer
- $313,000
Offer ≤ $313,000 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading