For saleSingle family
$290,000
1330 107th Ave NW
Coon Rapids MN 55433
4 beds, 2 baths, 2,288 sqft
1330 107th Ave NW is a 4 beds, 2 baths, 2,288 sqft single family home for sale at $290,000 in Coon Rapids MN 55433. At 20% down it rents for an estimated $2,400/mo and returns $330/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
- $2,400/mo
- Monthly cash flow
- $330/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.8%
- Max offer
- $283,000
Offer ≤ $283,000 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading