For saleSingle family
$319,900
6880 Rustic Ln
Circle Pines MN 55014
4 beds, 2 baths, 1,260 sqft
6880 Rustic Ln is a 4 beds, 2 baths, 1,260 sqft single family home for sale at $319,900 in Circle Pines MN 55014. At 20% down it rents for an estimated $2,850/mo and returns $566/mo a month at a 8.8% 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
- $566/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.6%
- Max offer
- $319,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading