Pending saleSingle family
$400,000
127 Robinson Dr
Circle Pines MN 55014
3 beds, 2 baths, 1,703 sqft
127 Robinson Dr is a 3 beds, 2 baths, 1,703 sqft single family home pending sale at $400,000 in Circle Pines MN 55014. At 20% down it rents for an estimated $2,550/mo and returns -$306/mo a month at a 5.8% 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
- $2,550/mo
- Monthly cash flow
- -$306/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.6%
- Max offer
- $301,500
Offer ≤ $301,500 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading