For saleSingle family
$337,900
1733 White Bear Ave N
Maplewood MN 55109
4 beds, 2 baths, 2,193 sqft
1733 White Bear Ave N is a 4 beds, 2 baths, 2,193 sqft single family home for sale at $337,900 in Maplewood MN 55109. At 20% down it rents for an estimated $2,575/mo and returns $205/mo a month at a 7.2% 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
- $2,575/mo
- Monthly cash flow
- $205/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.6%
- Max offer
- $308,500
Offer ≤ $308,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.