For saleTownhouse
$314,900
11027 Lincoln Ct NE
Blaine MN 55434
2 beds, 2 baths, 1,468 sqft
11027 Lincoln Ct NE is a 2 beds, 2 baths, 1,468 sqft townhouse home for sale at $314,900 in Blaine MN 55434. At 20% down it rents for an estimated $2,100/mo and returns -$442/mo a month at a 5.0% 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
- $2,100/mo
- Monthly cash flow
- -$442/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.4%
- Max offer
- $208,000
Offer ≤ $208,000 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading