For saleSingle family
$975,000
5028 White Pine St
Hermantown MN 55811
6 beds, 3.5 baths, 4,501 sqft
5028 White Pine St is a 6 beds, 3.5 baths, 4,501 sqft single family home for sale at $975,000 in Hermantown MN 55811. At 20% down it rents for an estimated $3,275/mo and returns -$3,685/mo a month at a 2.1% 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
- $3,275/mo
- Monthly cash flow
- -$3,685/mo
- Cap rate
- 2.1%
- Cash-on-cash
- -22.7%
- Max offer
- $390,000
Offer ≤ $390,000 (60% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading