For saleSingle family
$589,000
13064 Marmon Ct NE
Blaine MN 55449
4 beds, 3 baths, 2,686 sqft
13064 Marmon Ct NE is a 4 beds, 3 baths, 2,686 sqft single family home for sale at $589,000 in Blaine MN 55449. At 20% down it rents for an estimated $3,700/mo and returns -$505/mo a month at a 5.6% 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
- $3,700/mo
- Monthly cash flow
- -$505/mo
- Cap rate
- 5.6%
- Cash-on-cash
- -5.1%
- Max offer
- $437,500
Offer ≤ $437,500 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading