For saleSingle family
$369,900
1260 132nd Ln NE
Blaine MN 55434
4 beds, 2 baths, 1,741 sqft
1260 132nd Ln NE is a 4 beds, 2 baths, 1,741 sqft single family home for sale at $369,900 in Blaine MN 55434. At 20% down it rents for an estimated $2,525/mo and returns -$116/mo a month at a 6.3% 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
- $2,525/mo
- Monthly cash flow
- -$116/mo
- Cap rate
- 6.3%
- Cash-on-cash
- -1.9%
- Max offer
- $298,500
Offer ≤ $298,500 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading