For saleMulti-family
$360,000
8517 Davenport St NE
Blaine MN 55449
4 beds, 2 baths, 1,120 sqft
8517 Davenport St NE is a 4 beds, 2 baths, 1,120 sqft multi-family home for sale at $360,000 in Blaine MN 55449. At 20% down it rents for an estimated $3,200/mo and returns $675/mo a month at a 8.8% 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
- $3,200/mo
- Monthly cash flow
- $675/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 11.3%
- Max offer
- $360,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.