For saleSingle family
$375,000
86 W Golden Lake Rd
Circle Pines MN 55014
4 beds, 2 baths, 2,074 sqft
86 W Golden Lake Rd is a 4 beds, 2 baths, 2,074 sqft single family home for sale at $375,000 in Circle Pines MN 55014. At 20% down it rents for an estimated $2,675/mo and returns -$2/mo a month at a 6.7% 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
- $2,675/mo
- Monthly cash flow
- -$2/mo
- Cap rate
- 6.7%
- Cash-on-cash
- -0.0%
- Max offer
- $316,000
Offer ≤ $316,000 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading