For saleSingle family
$409,900
4345 122nd Cir NE
Blaine MN 55449
4 beds, 2.5 baths, 1,925 sqft
4345 122nd Cir NE is a 4 beds, 2.5 baths, 1,925 sqft single family home for sale at $409,900 in Blaine MN 55449. At 20% down it rents for an estimated $3,125/mo and returns $250/mo a month at a 7.2% 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
- $3,125/mo
- Monthly cash flow
- $250/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.7%
- Max offer
- $374,000
Offer ≤ $374,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.