For saleTownhouse
$174,400
1013 122nd Ave NE
Blaine MN 55434
2 beds, 1 bath, 1,012 sqft
1013 122nd Ave NE is a 2 beds, 1 bath, 1,012 sqft townhouse home for sale at $174,400 in Blaine MN 55434. At 20% down it rents for an estimated $2,100/mo and returns $646/mo a month at a 11.1% 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
- $2,100/mo
- Monthly cash flow
- $646/mo
- Cap rate
- 11.1%
- Cash-on-cash
- 22.2%
- Max offer
- $174,400
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading