For saleSingle family
$485,000
12435 Midway Cir NE
Blaine MN 55449
5 beds, 3 baths, 3,004 sqft
12435 Midway Cir NE is a 5 beds, 3 baths, 3,004 sqft single family home for sale at $485,000 in Blaine MN 55449. At 20% down it rents for an estimated $3,475/mo and returns $73/mo a month at a 6.7% 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
- $3,475/mo
- Monthly cash flow
- $73/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.9%
- Max offer
- $416,500
Offer ≤ $416,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.