For saleTownhouse
$229,900
1273 Birch Ct
White Bear Lake MN 55110
2 beds, 2 baths, 1,193 sqft
1273 Birch Ct is a 2 beds, 2 baths, 1,193 sqft townhouse home for sale at $229,900 in White Bear Lake MN 55110. At 20% down it rents for an estimated $2,000/mo and returns $152/mo a month at a 7.5% 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
- $152/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.0%
- Max offer
- $210,500
Offer ≤ $210,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading