For saleSingle family
$619,900
2592 Blue Bill Cir
White Bear Township MN 55110
7 beds, 4 baths, 3,316 sqft
2592 Blue Bill Cir is a 7 beds, 4 baths, 3,316 sqft single family home for sale at $619,900 in White Bear Township MN 55110. At 20% down it rents for an estimated $5,400/mo and returns $975/mo a month at a 8.6% 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
- $5,400/mo
- Monthly cash flow
- $975/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 9.4%
- Max offer
- $619,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading