For saleCondo
$209,900
4213 Oakmede Ln Unit 120D
White Bear Lake MN 55110
2 beds, 1 bath, 1,152 sqft
4213 Oakmede Ln Unit 120D is a 2 beds, 1 bath, 1,152 sqft condo home for sale at $209,900 in White Bear Lake MN 55110. At 20% down it rents for an estimated $1,975/mo and returns $232/mo a month at a 7.8% 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
- $1,975/mo
- Monthly cash flow
- $232/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.6%
- Max offer
- $203,500
Offer ≤ $203,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.