For saleSingle family
$381,500
2174 County Road F E
White Bear Lake MN 55110
4 beds, 2 baths, 1,656 sqft
2174 County Road F E is a 4 beds, 2 baths, 1,656 sqft single family home for sale at $381,500 in White Bear Lake MN 55110. At 20% down it rents for an estimated $3,125/mo and returns $402/mo a month at a 7.9% 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
- $402/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.3%
- Max offer
- $368,500
Offer ≤ $368,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading