For saleTownhouse
$330,000
2628 Sumac Rdg
White Bear Lake MN 55110
4 beds, 2.5 baths, 2,365 sqft
2628 Sumac Rdg is a 4 beds, 2.5 baths, 2,365 sqft townhouse home for sale at $330,000 in White Bear Lake MN 55110. At 20% down it rents for an estimated $2,575/mo and returns $62/mo a month at a 6.7% 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
- $2,575/mo
- Monthly cash flow
- $62/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 1.1%
- Max offer
- $282,000
Offer ≤ $282,000 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.