For saleSingle family
$671,700
1904 White Pine Way
Carver MN 55315
5 beds, 3 baths, 3,078 sqft
1904 White Pine Way is a 5 beds, 3 baths, 3,078 sqft single family home for sale at $671,700 in Carver MN 55315. At 20% down it rents for an estimated $3,575/mo and returns -$1,220/mo a month at a 4.5% 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
- $3,575/mo
- Monthly cash flow
- -$1,220/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -10.9%
- Max offer
- $423,500
Offer ≤ $423,500 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading