For saleSingle family
$624,900
4850 127th Ln NE
Blaine MN 55449
3 beds, 3 baths, 3,269 sqft
4850 127th Ln NE is a 3 beds, 3 baths, 3,269 sqft single family home for sale at $624,900 in Blaine MN 55449. At 20% down it rents for an estimated $2,600/mo and returns -$1,861/mo a month at a 3.1% 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
- $2,600/mo
- Monthly cash flow
- -$1,861/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -17.9%
- Max offer
- $308,500
Offer ≤ $308,500 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading