For saleSingle family
$974,900
4931 127th Ln NE
Blaine MN 55449
5 beds, 3.5 baths, 4,612 sqft
4931 127th Ln NE is a 5 beds, 3.5 baths, 4,612 sqft single family home for sale at $974,900 in Blaine MN 55449. At 20% down it rents for an estimated $4,200/mo and returns -$2,760/mo a month at a 3.3% 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
- $4,200/mo
- Monthly cash flow
- -$2,760/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -17.0%
- Max offer
- $498,500
Offer ≤ $498,500 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading