For saleCondo
$169,000
5734 Otter View Trl Unit 18
White Bear Lake MN 55110
2 beds, 1 bath, 924 sqft
5734 Otter View Trl Unit 18 is a 2 beds, 1 bath, 924 sqft condo home for sale at $169,000 in White Bear Lake MN 55110. At 20% down it rents for an estimated $2,200/mo and returns $793/mo a month at a 12.3% 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
- $2,200/mo
- Monthly cash flow
- $793/mo
- Cap rate
- 12.3%
- Cash-on-cash
- 28.2%
- Max offer
- $169,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading