For saleSingle family
$224,900
10901 4th St NE
Blaine MN 55434
2 beds, 1 bath, 676 sqft
10901 4th St NE is a 2 beds, 1 bath, 676 sqft single family home for sale at $224,900 in Blaine MN 55434. At 20% down it rents for an estimated $1,750/mo and returns $173/mo a month at a 7.4% 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
- $1,750/mo
- Monthly cash flow
- $173/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.6%
- Max offer
- $209,500
Offer ≤ $209,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.