For saleTownhouse
$189,900
12616 University Ave NW
Coon Rapids MN 55448
2 beds, 1.5 baths, 987 sqft
12616 University Ave NW is a 2 beds, 1.5 baths, 987 sqft townhouse home for sale at $189,900 in Coon Rapids MN 55448. At 20% down it rents for an estimated $1,975/mo and returns $411/mo a month at a 9.3% 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
- $411/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 13.0%
- Max offer
- $189,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading