For saleTownhouse
$265,000
3738 131st Ln NW
Coon Rapids MN 55448
2 beds, 2 baths, 1,668 sqft
3738 131st Ln NW is a 2 beds, 2 baths, 1,668 sqft townhouse home for sale at $265,000 in Coon Rapids MN 55448. At 20% down it rents for an estimated $1,350/mo and returns -$702/mo a month at a 3.5% 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
- $1,350/mo
- Monthly cash flow
- -$702/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -15.9%
- Max offer
- $134,000
Offer ≤ $134,000 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading