For saleTownhouse
$235,000
552 Aqua Cir
Lino Lakes MN 55014
2 beds, 2 baths, 1,186 sqft
552 Aqua Cir is a 2 beds, 2 baths, 1,186 sqft townhouse home for sale at $235,000 in Lino Lakes MN 55014. At 20% down it rents for an estimated $2,250/mo and returns $321/mo a month at a 8.3% 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
- $2,250/mo
- Monthly cash flow
- $321/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.2%
- Max offer
- $235,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading