For saleSingle family
$279,900
1320 106th Ave NW
Coon Rapids MN 55433
3 beds, 2 baths, 1,298 sqft
1320 106th Ave NW is a 3 beds, 2 baths, 1,298 sqft single family home for sale at $279,900 in Coon Rapids MN 55433. At 20% down it rents for an estimated $2,150/mo and returns $152/mo a month at a 7.3% 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
- $2,150/mo
- Monthly cash flow
- $152/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.3%
- Max offer
- $253,500
Offer ≤ $253,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading