For saleSingle family
$300,000
10560 Unity St NW
Coon Rapids MN 55433
4 beds, 2 baths, 1,564 sqft
10560 Unity St NW is a 4 beds, 2 baths, 1,564 sqft single family home for sale at $300,000 in Coon Rapids MN 55433. At 20% down it rents for an estimated $2,400/mo and returns $258/mo a month at a 7.7% 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
- $2,400/mo
- Monthly cash flow
- $258/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.2%
- Max offer
- $283,000
Offer ≤ $283,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading