For saleTownhouse
$315,000
715 Village Pkwy
Circle Pines MN 55014
4 beds, 3.5 baths, 2,213 sqft
715 Village Pkwy is a 4 beds, 3.5 baths, 2,213 sqft townhouse home for sale at $315,000 in Circle Pines MN 55014. At 20% down it rents for an estimated $2,550/mo and returns $133/mo a month at a 7.0% 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
- $2,550/mo
- Monthly cash flow
- $133/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.5%
- Max offer
- $278,500
Offer ≤ $278,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.