For saleSingle family
$314,900
6 Pine Dr
Circle Pines MN 55014
3 beds, 2 baths, 1,318 sqft
6 Pine Dr is a 3 beds, 2 baths, 1,318 sqft single family home for sale at $314,900 in Circle Pines MN 55014. At 20% down it rents for an estimated $2,650/mo and returns $441/mo a month at a 8.2% 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
- $2,650/mo
- Monthly cash flow
- $441/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 8.4%
- Max offer
- $314,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.