For saleSingle family
$699,990
8167 Haywood Dr
Lino Lakes MN 55014
3 beds, 3 baths, 3,146 sqft
8167 Haywood Dr is a 3 beds, 3 baths, 3,146 sqft single family home for sale at $699,990 in Lino Lakes MN 55014. At 20% down it rents for an estimated $2,525/mo and returns -$2,472/mo a month at a 2.4% 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
- $2,525/mo
- Monthly cash flow
- -$2,472/mo
- Cap rate
- 2.4%
- Cash-on-cash
- -21.2%
- Max offer
- $300,500
Offer ≤ $300,500 (57% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading