For saleTownhouse
$245,000
866 94th Ave NE
Blaine MN 55434
2 beds, 2 baths, 1,501 sqft
866 94th Ave NE is a 2 beds, 2 baths, 1,501 sqft townhouse home for sale at $245,000 in Blaine MN 55434. At 20% down it rents for an estimated $1,300/mo and returns -$572/mo a month at a 3.9% 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
- $1,300/mo
- Monthly cash flow
- -$572/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -14.0%
- Max offer
- $133,500
Offer ≤ $133,500 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading