For saleTownhouse
$269,900
12459 Unity St NW
Coon Rapids MN 55448
2 beds, 3 baths, 1,994 sqft
12459 Unity St NW is a 2 beds, 3 baths, 1,994 sqft townhouse home for sale at $269,900 in Coon Rapids MN 55448. At 20% down it rents for an estimated $1,700/mo and returns -$502/mo a month at a 4.4% 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
- $1,700/mo
- Monthly cash flow
- -$502/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.2%
- Max offer
- $163,000
Offer ≤ $163,000 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading