For saleSingle family
$629,900
120 Indian Hills Ln
Circle Pines MN 55014
4 beds, 3 baths, 3,069 sqft
120 Indian Hills Ln is a 4 beds, 3 baths, 3,069 sqft single family home for sale at $629,900 in Circle Pines MN 55014. At 20% down it rents for an estimated $2,575/mo and returns -$1,922/mo a month at a 3.0% 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
- $2,575/mo
- Monthly cash flow
- -$1,922/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.3%
- Max offer
- $306,000
Offer ≤ $306,000 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading