For saleSingle family
$129,900
107 112th Sq NE Unit 189
Blaine MN 55434
3 beds, 2 baths
107 112th Sq NE Unit 189 is a 3 beds, 2 baths single family home for sale at $129,900 in Blaine MN 55434. At 20% down it rents for an estimated $2,325/mo and returns $1,398/mo a month at a 19.6% 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
- $2,325/mo
- Monthly cash flow
- $1,398/mo
- Cap rate
- 19.6%
- Cash-on-cash
- 64.6%
- Max offer
- $129,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading