For saleMulti-family
$595,000
3811 Restwood Rd
Circle Pines MN 55014
3,328 sqft
3811 Restwood Rd is a 3,328 sqft multi-family home for sale at $595,000 in Circle Pines MN 55014. At 20% down it rents for an estimated $5,050/mo and returns $802/mo a month at a 8.3% 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
- $5,050/mo
- Monthly cash flow
- $802/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.1%
- Max offer
- $595,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading