For saleSingle family
$555,275
4343 132nd Ave NE
Blaine MN 55449
3 beds, 3 baths, 2,871 sqft
4343 132nd Ave NE is a 3 beds, 3 baths, 2,871 sqft single family home for sale at $555,275 in Blaine MN 55449. At 20% down it rents for an estimated $2,600/mo and returns -$1,364/mo a month at a 3.7% 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
- -$1,364/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.7%
- Max offer
- $308,500
Offer ≤ $308,500 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading