For saleTownhouse
$239,900
472 Aqua Cir
Lino Lakes MN 55014
2 beds, 1.5 baths, 1,183 sqft
472 Aqua Cir is a 2 beds, 1.5 baths, 1,183 sqft townhouse home for sale at $239,900 in Lino Lakes MN 55014. At 20% down it rents for an estimated $1,925/mo and returns $91/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
- $1,925/mo
- Monthly cash flow
- $91/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.3%
- Max offer
- $211,000
Offer ≤ $211,000 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.