For saleSingle family
$355,000
3814 97th Ln NE
Circle Pines MN 55014
3 beds, 2 baths, 2,106 sqft
3814 97th Ln NE is a 3 beds, 2 baths, 2,106 sqft single family home for sale at $355,000 in Circle Pines MN 55014. At 20% down it rents for an estimated $2,650/mo and returns $160/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
- $2,650/mo
- Monthly cash flow
- $160/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.7%
- Max offer
- $317,500
Offer ≤ $317,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.