For saleSingle family
$429,000
3510 114th Ln NW
Coon Rapids MN 55433
5 beds, 2.5 baths, 2,582 sqft
3510 114th Ln NW is a 5 beds, 2.5 baths, 2,582 sqft single family home for sale at $429,000 in Coon Rapids MN 55433. At 20% down it rents for an estimated $2,975/mo and returns -$34/mo a month at a 6.4% 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
- $2,975/mo
- Monthly cash flow
- -$34/mo
- Cap rate
- 6.4%
- Cash-on-cash
- -0.5%
- Max offer
- $356,500
Offer ≤ $356,500 (17% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.