For saleTownhouse
$259,900
1251 Birch Ct
White Bear Lake MN 55110
2 beds, 2 baths, 1,250 sqft
1251 Birch Ct is a 2 beds, 2 baths, 1,250 sqft townhouse home for sale at $259,900 in White Bear Lake MN 55110. At 20% down it rents for an estimated $2,000/mo and returns -$19/mo a month at a 6.6% 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
- $2,000/mo
- Monthly cash flow
- -$19/mo
- Cap rate
- 6.6%
- Cash-on-cash
- -0.4%
- Max offer
- $214,500
Offer ≤ $214,500 (17% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading