For saleCondo
$213,500
4190 White Bear Pkwy Unit 1207
White Bear Lake MN 55110
2 beds, 1 bath, 1,096 sqft
4190 White Bear Pkwy Unit 1207 is a 2 beds, 1 bath, 1,096 sqft condo home for sale at $213,500 in White Bear Lake MN 55110. At 20% down it rents for an estimated $1,975/mo and returns $208/mo a month at a 7.7% 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
- $1,975/mo
- Monthly cash flow
- $208/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.9%
- Max offer
- $203,500
Offer ≤ $203,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.