For saleSingle family
$259,900
4044 Gisella Blvd
White Bear Lake MN 55110
3 beds, 1 bath, 1,024 sqft
4044 Gisella Blvd is a 3 beds, 1 bath, 1,024 sqft single family home for sale at $259,900 in White Bear Lake MN 55110. At 20% down it rents for an estimated $2,800/mo and returns $945/mo a month at a 11.0% 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
- $2,800/mo
- Monthly cash flow
- $945/mo
- Cap rate
- 11.0%
- Cash-on-cash
- 21.8%
- Max offer
- $259,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading