For saleSingle family
$299,900
373 105th Ave NE
Blaine MN 55434
3 beds, 1.5 baths, 1,405 sqft
373 105th Ave NE is a 3 beds, 1.5 baths, 1,405 sqft single family home for sale at $299,900 in Blaine MN 55434. At 20% down it rents for an estimated $2,350/mo and returns $209/mo a month at a 7.5% 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
- $2,350/mo
- Monthly cash flow
- $209/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.2%
- Max offer
- $277,500
Offer ≤ $277,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading