For saleSingle family
$465,000
12744 Erskin St NE
Blaine MN 55449
4 beds, 2.5 baths, 2,495 sqft
12744 Erskin St NE is a 4 beds, 2.5 baths, 2,495 sqft single family home for sale at $465,000 in Blaine MN 55449. At 20% down it rents for an estimated $3,500/mo and returns $239/mo a month at a 7.1% 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
- $3,500/mo
- Monthly cash flow
- $239/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 3.1%
- Max offer
- $419,000
Offer ≤ $419,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.