For saleSingle family
$360,000
12140 Kenyon Ct NE
Blaine MN 55449
5 beds, 2 baths, 2,260 sqft
12140 Kenyon Ct NE is a 5 beds, 2 baths, 2,260 sqft single family home for sale at $360,000 in Blaine MN 55449. At 20% down it rents for an estimated $3,025/mo and returns $455/mo a month at a 8.2% 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
- $455/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.6%
- Max offer
- $357,000
Offer ≤ $357,000 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading