For saleSingle family
$658,990
8204 Haywood Dr
Lino Lakes MN 55014
3 beds, 3 baths, 2,976 sqft
8204 Haywood Dr is a 3 beds, 3 baths, 2,976 sqft single family home for sale at $658,990 in Lino Lakes MN 55014. At 20% down it rents for an estimated $2,525/mo and returns -$2,179/mo a month at a 2.7% 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
- $2,525/mo
- Monthly cash flow
- -$2,179/mo
- Cap rate
- 2.7%
- Cash-on-cash
- -19.8%
- Max offer
- $300,000
Offer ≤ $300,000 (54% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading