For saleTownhouse
$225,000
479 Aqua Cir
Lino Lakes MN 55014
2 beds, 1.5 baths, 1,186 sqft
479 Aqua Cir is a 2 beds, 1.5 baths, 1,186 sqft townhouse home for sale at $225,000 in Lino Lakes MN 55014. At 20% down it rents for an estimated $1,925/mo and returns $91/mo a month at a 7.0% 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
- $1,925/mo
- Monthly cash flow
- $91/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.4%
- Max offer
- $198,500
Offer ≤ $198,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.