For saleSingle family
$375,000
2493 Orchard Ln
White Bear Lake MN 55110
5 beds, 3 baths, 2,476 sqft
2493 Orchard Ln is a 5 beds, 3 baths, 2,476 sqft single family home for sale at $375,000 in White Bear Lake MN 55110. At 20% down it rents for an estimated $3,025/mo and returns $395/mo a month at a 7.8% 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
- $3,025/mo
- Monthly cash flow
- $395/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.3%
- Max offer
- $362,000
Offer ≤ $362,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.