For saleTownhouse
$369,900
3154 129th Ave NW
Coon Rapids MN 55448
2 beds, 2 baths, 1,666 sqft
3154 129th Ave NW is a 2 beds, 2 baths, 1,666 sqft townhouse home for sale at $369,900 in Coon Rapids MN 55448. At 20% down it rents for an estimated $1,350/mo and returns -$1,326/mo a month at a 2.4% 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
- $1,350/mo
- Monthly cash flow
- -$1,326/mo
- Cap rate
- 2.4%
- Cash-on-cash
- -21.5%
- Max offer
- $144,000
Offer ≤ $144,000 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading