For saleTownhouse
$219,000
1257 Birch Ct Unit 7
White Bear Lake MN 55110
2 beds, 1.5 baths, 1,164 sqft
1257 Birch Ct Unit 7 is a 2 beds, 1.5 baths, 1,164 sqft townhouse home for sale at $219,000 in White Bear Lake MN 55110. At 20% down it rents for an estimated $2,000/mo and returns $225/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
- $2,000/mo
- Monthly cash flow
- $225/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.2%
- Max offer
- $210,500
Offer ≤ $210,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading