For saleSingle family
$549,380
1903 White Pine Way
Carver MN 55315
4 beds, 3 baths, 2,271 sqft
1903 White Pine Way is a 4 beds, 3 baths, 2,271 sqft single family home for sale at $549,380 in Carver MN 55315. At 20% down it rents for an estimated $3,250/mo and returns -$672/mo a month at a 5.2% 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
- $3,250/mo
- Monthly cash flow
- -$672/mo
- Cap rate
- 5.2%
- Cash-on-cash
- -7.3%
- Max offer
- $384,500
Offer ≤ $384,500 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading