For saleSingle family
$299,900
1710 Eugene St
White Bear Lake MN 55110
3 beds, 2 baths, 1,736 sqft
1710 Eugene St is a 3 beds, 2 baths, 1,736 sqft single family home for sale at $299,900 in White Bear Lake MN 55110. At 20% down it rents for an estimated $2,800/mo and returns $659/mo a month at a 9.3% 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
- $2,800/mo
- Monthly cash flow
- $659/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 13.2%
- Max offer
- $299,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading