For saleSingle family
$615,000
2105 Itasca Cir
Lino Lakes MN 55038
4 beds, 3 baths, 2,692 sqft
2105 Itasca Cir is a 4 beds, 3 baths, 2,692 sqft single family home for sale at $615,000 in Lino Lakes MN 55038. At 20% down it rents for an estimated $2,900/mo and returns -$1,490/mo a month at a 3.8% 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
- $2,900/mo
- Monthly cash flow
- -$1,490/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.5%
- Max offer
- $344,000
Offer ≤ $344,000 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading