For saleSingle family
$539,990
8208 Haywood Dr
Lino Lakes MN 55014
2 beds, 2 baths, 1,877 sqft
8208 Haywood Dr is a 2 beds, 2 baths, 1,877 sqft single family home for sale at $539,990 in Lino Lakes MN 55014. At 20% down it rents for an estimated $2,250/mo and returns -$1,605/mo a month at a 3.1% 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
- $2,250/mo
- Monthly cash flow
- -$1,605/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -17.8%
- Max offer
- $267,000
Offer ≤ $267,000 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading