For saleSingle family
$579,250
8199 Haywood Dr
Lino Lakes MN 55014
2 beds, 2 baths, 1,877 sqft
8199 Haywood Dr is a 2 beds, 2 baths, 1,877 sqft single family home for sale at $579,250 in Lino Lakes MN 55014. At 20% down it rents for an estimated $2,250/mo and returns -$1,885/mo a month at a 2.8% 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
- $2,250/mo
- Monthly cash flow
- -$1,885/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.5%
- Max offer
- $267,500
Offer ≤ $267,500 (54% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading