For saleTownhouse
$300,000
13139 Quay St NW
Coon Rapids MN 55448
2 beds, 2 baths, 1,466 sqft
13139 Quay St NW is a 2 beds, 2 baths, 1,466 sqft townhouse home for sale at $300,000 in Coon Rapids MN 55448. At 20% down it rents for an estimated $1,350/mo and returns -$928/mo a month at a 3.0% 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
- $1,350/mo
- Monthly cash flow
- -$928/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.6%
- Max offer
- $135,000
Offer ≤ $135,000 (55% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading