For saleSingle family
$375,000
175 Ash St
Lino Lakes MN 55126
4 beds, 2 baths, 1,198 sqft
175 Ash St is a 4 beds, 2 baths, 1,198 sqft single family home for sale at $375,000 in Lino Lakes MN 55126. At 20% down it rents for an estimated $2,675/mo and returns -$2/mo a month at a 6.7% 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
- $2,675/mo
- Monthly cash flow
- -$2/mo
- Cap rate
- 6.7%
- Cash-on-cash
- -0.0%
- Max offer
- $316,000
Offer ≤ $316,000 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading