For saleSingle family
$419,900
11904 Flintwood St NW
Coon Rapids MN 55448
4 beds, 2 baths, 2,538 sqft
11904 Flintwood St NW is a 4 beds, 2 baths, 2,538 sqft single family home for sale at $419,900 in Coon Rapids MN 55448. At 20% down it rents for an estimated $2,650/mo and returns -$348/mo a month at a 5.7% 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
- $2,650/mo
- Monthly cash flow
- -$348/mo
- Cap rate
- 5.7%
- Cash-on-cash
- -5.0%
- Max offer
- $313,500
Offer ≤ $313,500 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading