For saleSingle family
$521,785
2147 Pepin Dr
Lino Lakes MN 55038
2 beds, 2 baths, 1,557 sqft
2147 Pepin Dr is a 2 beds, 2 baths, 1,557 sqft single family home for sale at $521,785 in Lino Lakes MN 55038. At 20% down it rents for an estimated $2,275/mo and returns -$1,450/mo a month at a 3.3% 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
- $2,275/mo
- Monthly cash flow
- -$1,450/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -16.7%
- Max offer
- $270,000
Offer ≤ $270,000 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading