For saleTownhouse
$489,900
11366 Lincoln Ct NE
Blaine MN 55434
3 beds, 2 baths, 1,815 sqft
11366 Lincoln Ct NE is a 3 beds, 2 baths, 1,815 sqft townhouse home for sale at $489,900 in Blaine MN 55434. At 20% down it rents for an estimated $2,400/mo and returns -$1,311/mo a month at a 3.5% 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
- $2,400/mo
- Monthly cash flow
- -$1,311/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -16.1%
- Max offer
- $246,000
Offer ≤ $246,000 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading