For saleSingle family
$359,900
5466 Otter View Ct
White Bear Lake MN 55110
4 beds, 2 baths, 1,800 sqft
5466 Otter View Ct is a 4 beds, 2 baths, 1,800 sqft single family home for sale at $359,900 in White Bear Lake MN 55110. At 20% down it rents for an estimated $3,125/mo and returns $556/mo a month at a 8.5% 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
- $556/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.3%
- Max offer
- $359,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading