For saleSingle family
$399,900
10 W Golden Lake Rd
Circle Pines MN 55014
4 beds, 2 baths, 1,751 sqft
10 W Golden Lake Rd is a 4 beds, 2 baths, 1,751 sqft single family home for sale at $399,900 in Circle Pines MN 55014. At 20% down it rents for an estimated $2,675/mo and returns -$180/mo a month at a 6.1% 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
- $2,675/mo
- Monthly cash flow
- -$180/mo
- Cap rate
- 6.1%
- Cash-on-cash
- -2.7%
- Max offer
- $316,000
Offer ≤ $316,000 (21% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading