For saleSingle family
$200,000
2360 Circle Dr
White Bear Lake MN 55110
3 beds, 2 baths, 1,972 sqft
2360 Circle Dr is a 3 beds, 2 baths, 1,972 sqft single family home for sale at $200,000 in White Bear Lake MN 55110. At 20% down it rents for an estimated $2,450/mo and returns $1,022/mo a month at a 12.8% 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
- $2,450/mo
- Monthly cash flow
- $1,022/mo
- Cap rate
- 12.8%
- Cash-on-cash
- 30.7%
- Max offer
- $200,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading