For saleSingle family
$329,000
11219 Bittersweet St NW
Coon Rapids MN 55433
3 beds, 2 baths, 1,399 sqft
11219 Bittersweet St NW is a 3 beds, 2 baths, 1,399 sqft single family home for sale at $329,000 in Coon Rapids MN 55433. At 20% down it rents for an estimated $2,400/mo and returns $93/mo a month at a 6.9% 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
- $93/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.7%
- Max offer
- $287,500
Offer ≤ $287,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.