For saleSingle family
$355,000
3704 Glen Oaks Ave
White Bear Lake MN 55110
4 beds, 2 baths, 1,621 sqft
3704 Glen Oaks Ave is a 4 beds, 2 baths, 1,621 sqft single family home for sale at $355,000 in White Bear Lake MN 55110. At 20% down it rents for an estimated $3,000/mo and returns $510/mo a month at a 8.2% 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
- $3,000/mo
- Monthly cash flow
- $510/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 8.6%
- Max offer
- $355,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.