For saleTownhouse
$249,999
914 94th Ave NE
Blaine MN 55434
3 beds, 2 baths, 1,527 sqft
914 94th Ave NE is a 3 beds, 2 baths, 1,527 sqft townhouse home for sale at $249,999 in Blaine MN 55434. At 20% down it rents for an estimated $2,225/mo and returns $320/mo a month at a 8.2% 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
- $2,225/mo
- Monthly cash flow
- $320/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.7%
- Max offer
- $248,000
Offer ≤ $248,000 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading