For saleTownhouse
$254,900
11136 Cottonwood St NW
Coon Rapids MN 55448
2 beds, 2.5 baths, 1,498 sqft
11136 Cottonwood St NW is a 2 beds, 2.5 baths, 1,498 sqft townhouse home for sale at $254,900 in Coon Rapids MN 55448. At 20% down it rents for an estimated $2,100/mo and returns $164/mo a month at a 7.4% 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
- $2,100/mo
- Monthly cash flow
- $164/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.9%
- Max offer
- $233,000
Offer ≤ $233,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading