For saleSingle family
$439,000
211 Pine Hollow Dr
Circle Pines MN 55014
5 beds, 3.5 baths, 2,334 sqft
211 Pine Hollow Dr is a 5 beds, 3.5 baths, 2,334 sqft single family home for sale at $439,000 in Circle Pines MN 55014. At 20% down it rents for an estimated $2,850/mo and returns -$284/mo a month at a 5.9% 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
- $2,850/mo
- Monthly cash flow
- -$284/mo
- Cap rate
- 5.9%
- Cash-on-cash
- -3.9%
- Max offer
- $337,000
Offer ≤ $337,000 (23% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading