For saleSingle family
$400,000
3260 131st Ave NW
Coon Rapids MN 55448
5 beds, 2 baths, 2,018 sqft
3260 131st Ave NW is a 5 beds, 2 baths, 2,018 sqft single family home for sale at $400,000 in Coon Rapids MN 55448. At 20% down it rents for an estimated $3,025/mo and returns $220/mo a month at a 7.2% 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
- $3,025/mo
- Monthly cash flow
- $220/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.3%
- Max offer
- $362,500
Offer ≤ $362,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.