For saleSingle family
$449,000
6566 Black Duck Dr S
Circle Pines MN 55014
6 beds, 2 baths, 1,894 sqft
6566 Black Duck Dr S is a 6 beds, 2 baths, 1,894 sqft single family home for sale at $449,000 in Circle Pines MN 55014. At 20% down it rents for an estimated $3,450/mo and returns $245/mo a month at a 7.3% 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
- $3,450/mo
- Monthly cash flow
- $245/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.3%
- Max offer
- $407,000
Offer ≤ $407,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading