For saleSingle family
$425,000
4858 Carolyn Ln
White Bear Lake MN 55110
3 beds, 2 baths, 2,259 sqft
4858 Carolyn Ln is a 3 beds, 2 baths, 2,259 sqft single family home for sale at $425,000 in White Bear Lake MN 55110. At 20% down it rents for an estimated $2,800/mo and returns -$234/mo a month at a 6.0% 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
- $2,800/mo
- Monthly cash flow
- -$234/mo
- Cap rate
- 6.0%
- Cash-on-cash
- -3.3%
- Max offer
- $331,000
Offer ≤ $331,000 (22% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading