For saleSingle family
$335,000
2071 Cedar Ave
White Bear Lake MN 55110
4 beds, 2 baths, 1,427 sqft
2071 Cedar Ave is a 4 beds, 2 baths, 1,427 sqft single family home for sale at $335,000 in White Bear Lake MN 55110. At 20% down it rents for an estimated $3,125/mo and returns $734/mo a month at a 9.3% 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
- $3,125/mo
- Monthly cash flow
- $734/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 13.1%
- Max offer
- $335,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading