For saleSingle family
$115,900
31 115th Ave NE Unit 452
Blaine MN 55434
3 beds, 2 baths
31 115th Ave NE Unit 452 is a 3 beds, 2 baths single family home for sale at $115,900 in Blaine MN 55434. At 20% down it rents for an estimated $1,975/mo and returns $1,162/mo a month at a 18.5% 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
- $1,162/mo
- Cap rate
- 18.5%
- Cash-on-cash
- 60.2%
- Max offer
- $115,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.