For saleTownhouse
$253,000
11991 Yellow Pine St NW
Coon Rapids MN 55448
2 beds, 2 baths, 1,214 sqft
11991 Yellow Pine St NW is a 2 beds, 2 baths, 1,214 sqft townhouse home for sale at $253,000 in Coon Rapids MN 55448. At 20% down it rents for an estimated $1,800/mo and returns -$190/mo a month at a 5.8% 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
- $1,800/mo
- Monthly cash flow
- -$190/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.5%
- Max offer
- $187,500
Offer ≤ $187,500 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading