For saleSingle family
$349,000
337 104th Ln NE
Blaine MN 55434
4 beds, 2 baths, 1,620 sqft
337 104th Ln NE is a 4 beds, 2 baths, 1,620 sqft single family home for sale at $349,000 in Blaine MN 55434. At 20% down it rents for an estimated $2,700/mo and returns $209/mo a month at a 7.4% 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
- $209/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.6%
- Max offer
- $318,500
Offer ≤ $318,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading