For saleSingle family
$335,000
11020 4th St NE
Blaine MN 55434
5 beds, 1 bath, 1,920 sqft
11020 4th St NE is a 5 beds, 1 bath, 1,920 sqft single family home for sale at $335,000 in Blaine MN 55434. At 20% down it rents for an estimated $3,025/mo and returns $634/mo a month at a 8.9% 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
- $3,025/mo
- Monthly cash flow
- $634/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 11.3%
- Max offer
- $335,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading