For saleSingle family
$435,000
12380 Goodhue St NE
Blaine MN 55449
4 beds, 2 baths, 1,931 sqft
12380 Goodhue St NE is a 4 beds, 2 baths, 1,931 sqft single family home for sale at $435,000 in Blaine MN 55449. At 20% down it rents for an estimated $2,700/mo and returns -$405/mo a month at a 5.5% 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
- $2,700/mo
- Monthly cash flow
- -$405/mo
- Cap rate
- 5.5%
- Cash-on-cash
- -5.6%
- Max offer
- $319,000
Offer ≤ $319,000 (27% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading