For saleCondo
$199,900
1910 Coon Rapids Blvd NW Apt 7
Coon Rapids MN 55433
2 beds, 2 baths, 1,208 sqft
1910 Coon Rapids Blvd NW Apt 7 is a 2 beds, 2 baths, 1,208 sqft condo home for sale at $199,900 in Coon Rapids MN 55433. At 20% down it rents for an estimated $1,675/mo and returns $190/mo a month at a 7.8% 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
- $1,675/mo
- Monthly cash flow
- $190/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.7%
- Max offer
- $190,000
Offer ≤ $190,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading