For saleTownhouse
$240,000
109 South Dr Unit E
Circle Pines MN 55014
3 beds, 2 baths, 1,588 sqft
109 South Dr Unit E is a 3 beds, 2 baths, 1,588 sqft townhouse home for sale at $240,000 in Circle Pines MN 55014. At 20% down it rents for an estimated $2,250/mo and returns $295/mo a month at a 8.1% 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
- $2,250/mo
- Monthly cash flow
- $295/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.4%
- Max offer
- $236,500
Offer ≤ $236,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading