For saleSingle family
$275,000
14 Pointcross Dr
Circle Pines MN 55014
3 beds, 1 bath, 1,926 sqft
14 Pointcross Dr is a 3 beds, 1 bath, 1,926 sqft single family home for sale at $275,000 in Circle Pines MN 55014. At 20% down it rents for an estimated $2,550/mo and returns $587/mo a month at a 9.2% 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
- $587/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 12.8%
- Max offer
- $275,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading