For saleSingle family
$585,000
11676 Arnold Palmer Dr
Blaine MN 55449
5 beds, 4 baths, 3,028 sqft
11676 Arnold Palmer Dr is a 5 beds, 4 baths, 3,028 sqft single family home for sale at $585,000 in Blaine MN 55449. At 20% down it rents for an estimated $3,025/mo and returns -$1,151/mo a month at a 4.3% 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
- $3,025/mo
- Monthly cash flow
- -$1,151/mo
- Cap rate
- 4.3%
- Cash-on-cash
- -11.8%
- Max offer
- $358,500
Offer ≤ $358,500 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading