For saleSingle family
$439,900
1807 Birch Lake Ave
White Bear Lake MN 55110
5 beds, 2 baths, 2,124 sqft
1807 Birch Lake Ave is a 5 beds, 2 baths, 2,124 sqft single family home for sale at $439,900 in White Bear Lake MN 55110. At 20% down it rents for an estimated $3,475/mo and returns $335/mo a month at a 7.6% 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
- $3,475/mo
- Monthly cash flow
- $335/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.6%
- Max offer
- $410,000
Offer ≤ $410,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading