For saleSingle family
$485,000
11080 Ulysses St NE
Blaine MN 55434
3 beds, 2 baths, 1,620 sqft
11080 Ulysses St NE is a 3 beds, 2 baths, 1,620 sqft single family home for sale at $485,000 in Blaine MN 55434. At 20% down it rents for an estimated $2,350/mo and returns -$1,112/mo a month at a 3.9% 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
- $2,350/mo
- Monthly cash flow
- -$1,112/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -13.8%
- Max offer
- $278,500
Offer ≤ $278,500 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading