For saleSingle family
$424,900
1359 Brandlwood Rd
White Bear Lake MN 55110
4 beds, 2 baths, 1,810 sqft
1359 Brandlwood Rd is a 4 beds, 2 baths, 1,810 sqft single family home for sale at $424,900 in White Bear Lake MN 55110. At 20% down it rents for an estimated $3,125/mo and returns $92/mo a month at a 6.9% 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
- $3,125/mo
- Monthly cash flow
- $92/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.3%
- Max offer
- $369,000
Offer ≤ $369,000 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading