For saleTownhouse
$294,900
12218 Buchanan Ct NE
Blaine MN 55434
4 beds, 2 baths, 1,616 sqft
12218 Buchanan Ct NE is a 4 beds, 2 baths, 1,616 sqft townhouse home for sale at $294,900 in Blaine MN 55434. At 20% down it rents for an estimated $2,875/mo and returns $522/mo a month at a 8.6% 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
- $2,875/mo
- Monthly cash flow
- $522/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 10.6%
- Max offer
- $294,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.