For saleTownhouse
$350,000
5120 Parker Cir
Robbinsdale MN 55422
3 beds, 3 baths, 2,313 sqft
5120 Parker Cir is a 3 beds, 3 baths, 2,313 sqft townhouse home for sale at $350,000 in Robbinsdale MN 55422. At 20% down it rents for an estimated $1,800/mo and returns -$983/mo a month at a 3.3% 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
- $1,800/mo
- Monthly cash flow
- -$983/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -16.9%
- Max offer
- $170,000
Offer ≤ $170,000 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading