For saleTownhouse
$285,000
2615 Sumac Ct
White Bear Lake MN 55110
3 beds, 2 baths, 1,449 sqft
2615 Sumac Ct is a 3 beds, 2 baths, 1,449 sqft townhouse home for sale at $285,000 in White Bear Lake MN 55110. At 20% down it rents for an estimated $2,450/mo and returns $196/mo a month at a 7.5% 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
- $2,450/mo
- Monthly cash flow
- $196/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.1%
- Max offer
- $262,000
Offer ≤ $262,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading