For saleTownhouse
$223,000
3721 Little Linden Curv
White Bear Lake MN 55110
2 beds, 1 bath, 1,232 sqft
3721 Little Linden Curv is a 2 beds, 1 bath, 1,232 sqft townhouse home for sale at $223,000 in White Bear Lake MN 55110. At 20% down it rents for an estimated $2,000/mo and returns $35/mo a month at a 6.9% 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
- $35/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 0.9%
- Max offer
- $190,500
Offer ≤ $190,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading