For saleSingle family
$50,000
3321 89th Dr NE
Blaine MN 55449
2 beds, 1 bath
3321 89th Dr NE is a 2 beds, 1 bath single family home for sale at $50,000 in Blaine MN 55449. At 20% down it rents for an estimated $1,675/mo and returns $1,318/mo a month at a 38.3% 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
- $1,675/mo
- Monthly cash flow
- $1,318/mo
- Cap rate
- 38.3%
- Cash-on-cash
- 158.2%
- Max offer
- $50,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading