For saleSingle family
$483,990
13177 Hupp Court NE
Blaine MN 55449
2 beds, 1,725 sqft
13177 Hupp Court NE is a 2 beds, 1,725 sqft single family home for sale at $483,990 in Blaine MN 55449. At 20% down it rents for an estimated $2,275/mo and returns -$1,180/mo a month at a 3.7% 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
- $2,275/mo
- Monthly cash flow
- -$1,180/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.6%
- Max offer
- $269,500
Offer ≤ $269,500 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading