For saleSingle family
$429,900
2761 88th Ln NE
Blaine MN 55449
5 beds, 2 baths, 2,398 sqft
2761 88th Ln NE is a 5 beds, 2 baths, 2,398 sqft single family home for sale at $429,900 in Blaine MN 55449. At 20% down it rents for an estimated $3,150/mo and returns $135/mo a month at a 6.9% 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
- $3,150/mo
- Monthly cash flow
- $135/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.9%
- Max offer
- $377,500
Offer ≤ $377,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.