For saleTownhouse
$345,000
7561 Woods Edge Blvd
Circle Pines MN 55014
3 beds, 3 baths, 1,643 sqft
7561 Woods Edge Blvd is a 3 beds, 3 baths, 1,643 sqft townhouse home for sale at $345,000 in Circle Pines MN 55014. At 20% down it rents for an estimated $2,250/mo and returns -$305/mo a month at a 5.6% 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
- -$305/mo
- Cap rate
- 5.6%
- Cash-on-cash
- -5.3%
- Max offer
- $250,000
Offer ≤ $250,000 (28% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading