For saleSingle family
$440,000
388 Nottingham Dr
Circle Pines MN 55014
5 beds, 2.5 baths, 2,329 sqft
388 Nottingham Dr is a 5 beds, 2.5 baths, 2,329 sqft single family home for sale at $440,000 in Circle Pines MN 55014. At 20% down it rents for an estimated $3,350/mo and returns $264/mo a month at a 7.2% 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
- $3,350/mo
- Monthly cash flow
- $264/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.6%
- Max offer
- $401,000
Offer ≤ $401,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.