For saleTownhouse
$360,000
4306 122nd Ln NE Unit E
Blaine MN 55449
3 beds, 2.5 baths, 1,854 sqft
4306 122nd Ln NE Unit E is a 3 beds, 2.5 baths, 1,854 sqft townhouse home for sale at $360,000 in Blaine MN 55449. At 20% down it rents for an estimated $2,250/mo and returns -$425/mo a month at a 5.3% 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
- $2,250/mo
- Monthly cash flow
- -$425/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -7.1%
- Max offer
- $247,500
Offer ≤ $247,500 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading