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 $1,975/mo and returns $632/mo a month at a 11.3% 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
- $1,975/mo
- Monthly cash flow
- $632/mo
- Cap rate
- 11.3%
- Cash-on-cash
- 23.0%
- Max offer
- $165,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading