For saleSingle family
$1,695,000
96 Many Levels Rd
White Bear Lake MN 55110
5 beds, 4 baths, 6,336 sqft
96 Many Levels Rd is a 5 beds, 4 baths, 6,336 sqft single family home for sale at $1,695,000 in White Bear Lake MN 55110. At 20% down it rents for an estimated $3,575/mo and returns -$8,525/mo a month at a 0.6% 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
- -$8,525/mo
- Cap rate
- 0.6%
- Cash-on-cash
- -30.2%
- Max offer
- $430,000
Offer ≤ $430,000 (75% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading