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 $3,275/mo and returns $196/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
- $3,275/mo
- Monthly cash flow
- $196/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.7%
- Max offer
- $392,500
Offer ≤ $392,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.