For saleSingle family
$284,900
8801 Dunlap Ave
Circle Pines MN 55014
3 beds, 1 bath, 1,360 sqft
8801 Dunlap Ave is a 3 beds, 1 bath, 1,360 sqft single family home for sale at $284,900 in Circle Pines MN 55014. At 20% down it rents for an estimated $2,375/mo and returns $341/mo a month at a 8.1% 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
- $2,375/mo
- Monthly cash flow
- $341/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.2%
- Max offer
- $280,000
Offer ≤ $280,000 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading