For saleSingle family
$675,000
3117 129th Ln NE
Blaine MN 55449
5 beds, 3 baths, 3,366 sqft
3117 129th Ln NE is a 5 beds, 3 baths, 3,366 sqft single family home for sale at $675,000 in Blaine MN 55449. At 20% down it rents for an estimated $3,225/mo and returns -$1,594/mo a month at a 3.8% 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
- $3,225/mo
- Monthly cash flow
- -$1,594/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.2%
- Max offer
- $382,500
Offer ≤ $382,500 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading