For saleTownhouse
$500,000
12234 Naples St NE
Blaine MN 55449
3 beds, 3 baths, 2,477 sqft
12234 Naples St NE is a 3 beds, 3 baths, 2,477 sqft townhouse home for sale at $500,000 in Blaine MN 55449. At 20% down it rents for an estimated $2,250/mo and returns -$1,309/mo a month at a 3.5% 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
- $2,250/mo
- Monthly cash flow
- -$1,309/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -15.7%
- Max offer
- $255,000
Offer ≤ $255,000 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading