For saleSingle family
$519,990
8219 Haywood Dr
Lino Lakes MN 55014
3 beds, 2 baths, 1,892 sqft
8219 Haywood Dr is a 3 beds, 2 baths, 1,892 sqft single family home for sale at $519,990 in Lino Lakes MN 55014. At 20% down it rents for an estimated $2,525/mo and returns -$1,187/mo a month at a 3.9% 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
- -$1,187/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -13.7%
- Max offer
- $299,000
Offer ≤ $299,000 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading