For saleTownhouse
$299,900
5426 Saxony Ct
White Bear Township MN 55110
2 beds, 2 baths, 1,288 sqft
5426 Saxony Ct is a 2 beds, 2 baths, 1,288 sqft townhouse home for sale at $299,900 in White Bear Township MN 55110. At 20% down it rents for an estimated $2,000/mo and returns -$599/mo a month at a 4.3% 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
- $2,000/mo
- Monthly cash flow
- -$599/mo
- Cap rate
- 4.3%
- Cash-on-cash
- -12.0%
- Max offer
- $176,000
Offer ≤ $176,000 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading