For saleSingle family
$425,000
11840 Wren St NW
Coon Rapids MN 55433
5 beds, 2 baths, 2,305 sqft
11840 Wren St NW is a 5 beds, 2 baths, 2,305 sqft single family home for sale at $425,000 in Coon Rapids MN 55433. At 20% down it rents for an estimated $2,675/mo and returns -$359/mo a month at a 5.7% 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
- $2,675/mo
- Monthly cash flow
- -$359/mo
- Cap rate
- 5.7%
- Cash-on-cash
- -5.1%
- Max offer
- $316,000
Offer ≤ $316,000 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading