For saleSingle family
$405,000
4835 Sandra Ln
White Bear Lake MN 55110
4 beds, 2.5 baths, 2,281 sqft
4835 Sandra Ln is a 4 beds, 2.5 baths, 2,281 sqft single family home for sale at $405,000 in White Bear Lake MN 55110. At 20% down it rents for an estimated $3,125/mo and returns $234/mo a month at a 7.4% 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
- $3,125/mo
- Monthly cash flow
- $234/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.5%
- Max offer
- $369,000
Offer ≤ $369,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading