For saleSingle family
$409,900
4815 Sharon Ln
White Bear Lake MN 55110
5 beds, 3 baths, 2,382 sqft
4815 Sharon Ln is a 5 beds, 3 baths, 2,382 sqft single family home for sale at $409,900 in White Bear Lake MN 55110. At 20% down it rents for an estimated $3,475/mo and returns $549/mo a month at a 8.3% 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
- $3,475/mo
- Monthly cash flow
- $549/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.0%
- Max offer
- $409,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading