For saleSingle family
$374,900
12179 Duke Dr NE
Blaine MN 55434
4 beds, 2 baths, 2,024 sqft
12179 Duke Dr NE is a 4 beds, 2 baths, 2,024 sqft single family home for sale at $374,900 in Blaine MN 55434. At 20% down it rents for an estimated $2,650/mo and returns -$26/mo a month at a 6.6% 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
- -$26/mo
- Cap rate
- 6.6%
- Cash-on-cash
- -0.4%
- Max offer
- $313,000
Offer ≤ $313,000 (17% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading