For saleTownhouse
$249,988
934 94th Ave NE
Blaine MN 55434
3 beds, 2 baths, 1,424 sqft
934 94th Ave NE is a 3 beds, 2 baths, 1,424 sqft townhouse home for sale at $249,988 in Blaine MN 55434. At 20% down it rents for an estimated $2,225/mo and returns $306/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
- $2,225/mo
- Monthly cash flow
- $306/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.3%
- Max offer
- $246,500
Offer ≤ $246,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading