For saleSingle family
$325,000
827 114th Ave NE
Blaine MN 55434
4 beds, 2 baths, 1,521 sqft
827 114th Ave NE is a 4 beds, 2 baths, 1,521 sqft single family home for sale at $325,000 in Blaine MN 55434. At 20% down it rents for an estimated $2,650/mo and returns $330/mo a month at a 7.9% 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
- $2,650/mo
- Monthly cash flow
- $330/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.1%
- Max offer
- $312,500
Offer ≤ $312,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading