For saleSingle family
$300,000
1501 131st Ln NE
Blaine MN 55449
4 beds, 2 baths, 1,764 sqft
1501 131st Ln NE is a 4 beds, 2 baths, 1,764 sqft single family home for sale at $300,000 in Blaine MN 55449. At 20% down it rents for an estimated $2,500/mo and returns $396/mo a month at a 8.1% 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
- $2,500/mo
- Monthly cash flow
- $396/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.9%
- Max offer
- $299,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.