For saleSingle family
$349,000
275 Little John Dr
Circle Pines MN 55014
4 beds, 2 baths, 2,393 sqft
275 Little John Dr is a 4 beds, 2 baths, 2,393 sqft single family home for sale at $349,000 in Circle Pines MN 55014. At 20% down it rents for an estimated $2,675/mo and returns $184/mo a month at a 7.3% 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
- $2,675/mo
- Monthly cash flow
- $184/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.2%
- Max offer
- $315,500
Offer ≤ $315,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading