For saleTownhouse
$299,000
7858 Marilyn Dr
Lino Lakes MN 55014
3 beds, 2.5 baths, 1,494 sqft
7858 Marilyn Dr is a 3 beds, 2.5 baths, 1,494 sqft townhouse home for sale at $299,000 in Lino Lakes MN 55014. At 20% down it rents for an estimated $2,350/mo and returns $149/mo a month at a 7.1% 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
- $2,350/mo
- Monthly cash flow
- $149/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 3.0%
- Max offer
- $267,000
Offer ≤ $267,000 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.