For saleTownhouse
$254,900
12795 Ulysses Cir NE
Blaine MN 55434
2 beds, 1 bath, 1,232 sqft
12795 Ulysses Cir NE is a 2 beds, 1 bath, 1,232 sqft townhouse home for sale at $254,900 in Blaine MN 55434. At 20% down it rents for an estimated $2,100/mo and returns $157/mo a month at a 7.4% 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
- $2,100/mo
- Monthly cash flow
- $157/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.7%
- Max offer
- $232,000
Offer ≤ $232,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading