Unlock all features! Tap here to upgrade
13174 Meadowood Curv NW APT 16, Coon Rapids, MN 55448
2 beds • 1 baths • 1100 sqft
$211,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -6.42% first-year return on $44,499 initial cash invested.
-6.42%
Cash On Cash
5.46%
Cap Rate
0.87
DSCR
$1,790
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,790 income − $2,028 expenses = $238 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,499
Downpayment
20%
$42,380
Closing costs
1%
$2,119
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$2,028
Mortgage P&I
62%
$1,113
Property Taxes
9%
$165
Home Insurance
4%
$74
HOA
12%
$210
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13230 Meadowood Trl NW, Units 105 & 1, Coon Rapids, MN 55448 | $1,750 | 2 | 1 | 1086 | 0.1 mi |
13230 Meadowood Trl NW, Unit 107NW, Coon Rapids, MN 55448 | $1,750 | 2 | 1 | 1080 | 0.1 mi |
12186 Drake St NW, Coon Rapids, MN 55448 | $1,695 | 2 | 1 | 1100 | 2.9 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY