For saleSingle family
$850,000
1845 White Pine Ct
Stillwater MN 55082
5 beds, 5 baths, 4,347 sqft
1845 White Pine Ct is a 5 beds, 5 baths, 4,347 sqft single family home for sale at $850,000 in Stillwater MN 55082. At 20% down it rents for an estimated $3,950/mo and returns -$2,118/mo a month at a 3.7% 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
- $3,950/mo
- Monthly cash flow
- -$2,118/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -15.0%
- Max offer
- $468,500
Offer ≤ $468,500 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading