For saleTownhouse
$224,999
1501 127th Ln NE
Blaine MN 55449
2 beds, 1.5 baths, 1,365 sqft
1501 127th Ln NE is a 2 beds, 1.5 baths, 1,365 sqft townhouse home for sale at $224,999 in Blaine MN 55449. At 20% down it rents for an estimated $2,100/mo and returns $357/mo a month at a 8.6% 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
- $2,100/mo
- Monthly cash flow
- $357/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 9.5%
- Max offer
- $224,999
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading