For saleSingle family
$99,900
22 111th Ln NE Unit 26
Blaine MN 55434
3 beds, 2 baths
22 111th Ln NE Unit 26 is a 3 beds, 2 baths single family home for sale at $99,900 in Blaine MN 55434. At 20% down it rents for an estimated $1,975/mo and returns $1,274/mo a month at a 21.8% 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
- $1,975/mo
- Monthly cash flow
- $1,274/mo
- Cap rate
- 21.8%
- Cash-on-cash
- 76.5%
- Max offer
- $99,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.