For saleSingle family
$599,900
12882 Isetta Ct NE
Blaine MN 55449
4 beds, 3 baths, 2,271 sqft
12882 Isetta Ct NE is a 4 beds, 3 baths, 2,271 sqft single family home for sale at $599,900 in Blaine MN 55449. At 20% down it rents for an estimated $3,350/mo and returns -$933/mo a month at a 4.8% 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
- $3,350/mo
- Monthly cash flow
- -$933/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.3%
- Max offer
- $396,500
Offer ≤ $396,500 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading