For saleSingle family
$295,000
4917 Woodcrest Rd
White Bear Lake MN 55110
3 beds, 2 baths, 1,130 sqft
4917 Woodcrest Rd is a 3 beds, 2 baths, 1,130 sqft single family home for sale at $295,000 in White Bear Lake MN 55110. At 20% down it rents for an estimated $2,400/mo and returns $331/mo a month at a 7.9% 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
- $2,400/mo
- Monthly cash flow
- $331/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.7%
- Max offer
- $287,500
Offer ≤ $287,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.