For saleSingle family
$299,500
41 117th Ave NE
Blaine MN 55434
4 beds, 2 baths, 1,421 sqft
41 117th Ave NE is a 4 beds, 2 baths, 1,421 sqft single family home for sale at $299,500 in Blaine MN 55434. At 20% down it rents for an estimated $2,200/mo and returns $99/mo a month at a 6.9% 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
- $2,200/mo
- Monthly cash flow
- $99/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 2.0%
- Max offer
- $263,500
Offer ≤ $263,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.