For saleSingle family
$324,900
11337 Osage St NW
Coon Rapids MN 55433
4 beds, 1 bath, 1,658 sqft
11337 Osage St NW is a 4 beds, 1 bath, 1,658 sqft single family home for sale at $324,900 in Coon Rapids MN 55433. At 20% down it rents for an estimated $2,400/mo and returns $81/mo a month at a 7.0% 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
- $2,400/mo
- Monthly cash flow
- $81/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 1.5%
- Max offer
- $283,500
Offer ≤ $283,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading