For saleSingle family
$299,000
5340 Eagle St
White Bear Township MN 55110
4 beds, 1 bath, 1,250 sqft
5340 Eagle St is a 4 beds, 1 bath, 1,250 sqft single family home for sale at $299,000 in White Bear Township MN 55110. At 20% down it rents for an estimated $3,200/mo and returns $1,066/mo a month at a 10.9% 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
- $3,200/mo
- Monthly cash flow
- $1,066/mo
- Cap rate
- 10.9%
- Cash-on-cash
- 21.4%
- Max offer
- $299,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading