For saleSingle family
$335,000
10426 6th St NE
Blaine MN 55434
3 beds, 2 baths, 1,432 sqft
10426 6th St NE is a 3 beds, 2 baths, 1,432 sqft single family home for sale at $335,000 in Blaine MN 55434. At 20% down it rents for an estimated $2,375/mo and returns -$16/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
- $2,375/mo
- Monthly cash flow
- -$16/mo
- Cap rate
- 6.6%
- Cash-on-cash
- -0.3%
- Max offer
- $280,500
Offer ≤ $280,500 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading