For saleTownhouse
$279,900
995 106th Ln NW Apt 46
Coon Rapids MN 55433
3 beds, 1.5 baths, 1,738 sqft
995 106th Ln NW Apt 46 is a 3 beds, 1.5 baths, 1,738 sqft townhouse home for sale at $279,900 in Coon Rapids MN 55433. At 20% down it rents for an estimated $2,350/mo and returns $230/mo a month at a 7.5% 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
- $2,350/mo
- Monthly cash flow
- $230/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.9%
- Max offer
- $261,500
Offer ≤ $261,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.