For saleSingle family
$369,900
1818 Eugene St
White Bear Lake MN 55110
4 beds, 2 baths, 2,430 sqft
1818 Eugene St is a 4 beds, 2 baths, 2,430 sqft single family home for sale at $369,900 in White Bear Lake MN 55110. At 20% down it rents for an estimated $3,125/mo and returns $484/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
- $3,125/mo
- Monthly cash flow
- $484/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.9%
- Max offer
- $368,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading