For saleSingle family
$89,900
11167 3rd St NE Unit 102
Blaine MN 55434
3 beds, 2 baths
11167 3rd St NE Unit 102 is a 3 beds, 2 baths single family home for sale at $89,900 in Blaine MN 55434. At 20% down it rents for an estimated $1,975/mo and returns $1,344/mo a month at a 24.5% 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
- $1,975/mo
- Monthly cash flow
- $1,344/mo
- Cap rate
- 24.5%
- Cash-on-cash
- 89.7%
- Max offer
- $89,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.