For saleSingle family
$490,000
11320 Pierce St NE
Blaine MN 55434
4 beds, 3 baths, 2,261 sqft
11320 Pierce St NE is a 4 beds, 3 baths, 2,261 sqft single family home for sale at $490,000 in Blaine MN 55434. At 20% down it rents for an estimated $2,650/mo and returns -$848/mo a month at a 4.6% 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
- $2,650/mo
- Monthly cash flow
- -$848/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.4%
- Max offer
- $313,500
Offer ≤ $313,500 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading