For saleSingle family
$40,000
108 113th Ln NE Unit 228
Blaine MN 55434
3 beds, 2 baths, 1,568 sqft
108 113th Ln NE Unit 228 is a 3 beds, 2 baths, 1,568 sqft single family home for sale at $40,000 in Blaine MN 55434. At 20% down it rents for an estimated $1,975/mo and returns $1,694/mo a month at a 57.4% 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
- $1,694/mo
- Cap rate
- 57.4%
- Cash-on-cash
- 254.2%
- Max offer
- $40,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.