For saleSingle family
$321,000
1027 White Bear Ave N
Saint Paul MN 55106
5 beds, 2 baths, 2,578 sqft
1027 White Bear Ave N is a 5 beds, 2 baths, 2,578 sqft single family home for sale at $321,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $2,850/mo and returns $558/mo a month at a 8.8% 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
- $2,850/mo
- Monthly cash flow
- $558/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.4%
- Max offer
- $321,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading