For saleSingle family
$499,900
13001 Van Buren St NE
Blaine MN 55434
5 beds, 3 baths, 2,181 sqft
13001 Van Buren St NE is a 5 beds, 3 baths, 2,181 sqft single family home for sale at $499,900 in Blaine MN 55434. At 20% down it rents for an estimated $2,975/mo and returns -$594/mo a month at a 5.2% 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
- $2,975/mo
- Monthly cash flow
- -$594/mo
- Cap rate
- 5.2%
- Cash-on-cash
- -7.1%
- Max offer
- $352,000
Offer ≤ $352,000 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading