For saleSingle family
$349,999
232 Twilite Ter
Circle Pines MN 55014
2 beds, 2 baths, 1,446 sqft
232 Twilite Ter is a 2 beds, 2 baths, 1,446 sqft single family home for sale at $349,999 in Circle Pines MN 55014. At 20% down it rents for an estimated $2,025/mo and returns -$474/mo a month at a 5.0% 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
- $2,025/mo
- Monthly cash flow
- -$474/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.1%
- Max offer
- $239,500
Offer ≤ $239,500 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading