For saleTownhouse
$259,900
582 Clover Leaf Pkwy NE
Blaine MN 55434
3 beds, 2 baths, 1,629 sqft
582 Clover Leaf Pkwy NE is a 3 beds, 2 baths, 1,629 sqft townhouse home for sale at $259,900 in Blaine MN 55434. At 20% down it rents for an estimated $2,225/mo and returns $240/mo a month at a 7.8% 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
- $2,225/mo
- Monthly cash flow
- $240/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.5%
- Max offer
- $246,500
Offer ≤ $246,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading