For saleSingle family
$374,900
13118 Jackson St NE
Blaine MN 55434
5 beds, 2 baths, 1,833 sqft
13118 Jackson St NE is a 5 beds, 2 baths, 1,833 sqft single family home for sale at $374,900 in Blaine MN 55434. At 20% down it rents for an estimated $2,975/mo and returns $299/mo a month at a 7.6% 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
- $2,975/mo
- Monthly cash flow
- $299/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.8%
- Max offer
- $351,000
Offer ≤ $351,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading