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 $2,950/mo and returns $846/mo a month at a 9.9% 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
- $2,950/mo
- Monthly cash flow
- $846/mo
- Cap rate
- 9.9%
- Cash-on-cash
- 16.9%
- Max offer
- $300,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.