For saleSingle family
$320,000
5188 West Ave
White Bear Lake MN 55110
5 beds, 3 baths, 1,778 sqft
5188 West Ave is a 5 beds, 3 baths, 1,778 sqft single family home for sale at $320,000 in White Bear Lake MN 55110. At 20% down it rents for an estimated $3,575/mo and returns $1,291/mo a month at a 11.5% 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
- $3,575/mo
- Monthly cash flow
- $1,291/mo
- Cap rate
- 11.5%
- Cash-on-cash
- 24.2%
- Max offer
- $320,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading