For saleCondo
$165,000
46 125th Ln NW
Coon Rapids MN 55448
2 beds, 1.5 baths, 977 sqft
46 125th Ln NW is a 2 beds, 1.5 baths, 977 sqft condo home for sale at $165,000 in Coon Rapids MN 55448. At 20% down it rents for an estimated $1,400/mo and returns $77/mo a month at a 7.1% 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
- $1,400/mo
- Monthly cash flow
- $77/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.8%
- Max offer
- $146,500
Offer ≤ $146,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.