For saleSingle family
$560,605
1921 White Pine Way
Carver MN 55315
4 beds, 3 baths, 2,271 sqft
1921 White Pine Way is a 4 beds, 3 baths, 2,271 sqft single family home for sale at $560,605 in Carver MN 55315. At 20% down it rents for an estimated $3,250/mo and returns -$752/mo a month at a 5.1% 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
- -$752/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -8.0%
- Max offer
- $384,500
Offer ≤ $384,500 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading