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 $2,700/mo and returns $702/mo a month at a 9.5% 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
- $2,700/mo
- Monthly cash flow
- $702/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.8%
- Max offer
- $284,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.