For saleSingle family
$300,000
262 N Star Ln
Circle Pines MN 55014
4 beds, 1.5 baths, 2,155 sqft
262 N Star Ln is a 4 beds, 1.5 baths, 2,155 sqft single family home for sale at $300,000 in Circle Pines MN 55014. At 20% down it rents for an estimated $2,575/mo and returns $433/mo a month at a 8.4% 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
- $2,575/mo
- Monthly cash flow
- $433/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.7%
- Max offer
- $300,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading