For saleSingle family
$849,900
5811 Hobe Ln
White Bear Lake MN 55110
3 beds, 3 baths, 2,281 sqft
5811 Hobe Ln is a 3 beds, 3 baths, 2,281 sqft single family home for sale at $849,900 in White Bear Lake MN 55110. At 20% down it rents for an estimated $2,800/mo and returns -$3,267/mo a month at a 2.1% 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
- $2,800/mo
- Monthly cash flow
- -$3,267/mo
- Cap rate
- 2.1%
- Cash-on-cash
- -23.1%
- Max offer
- $333,500
Offer ≤ $333,500 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading