For saleSingle family
$325,000
4071 99th Ave NE
Circle Pines MN 55014
3 beds, 2 baths, 1,246 sqft
4071 99th Ave NE is a 3 beds, 2 baths, 1,246 sqft single family home for sale at $325,000 in Circle Pines MN 55014. At 20% down it rents for an estimated $2,400/mo and returns $80/mo a month at a 7.0% 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
- $2,400/mo
- Monthly cash flow
- $80/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 1.5%
- Max offer
- $283,500
Offer ≤ $283,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading