For saleSingle family
$331,499
2365 106th Ave NW
Coon Rapids MN 55433
5 beds, 2 baths, 1,850 sqft
2365 106th Ave NW is a 5 beds, 2 baths, 1,850 sqft single family home for sale at $331,499 in Coon Rapids MN 55433. At 20% down it rents for an estimated $2,725/mo and returns $359/mo a month at a 8.0% 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
- $2,725/mo
- Monthly cash flow
- $359/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.5%
- Max offer
- $321,500
Offer ≤ $321,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading