Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$409,900

Sale Pending
10731 Taylor St NE, Blaine, MN 55434
5 Beds
3 Baths
2,292 Square Feet
0.39 Acres Lot
Built in 1978
Sale Pending
Units n/a
Checked: 18 hours ago
Updated: Jul 19, 2025 at 03:58AM

Investment Summary


Monthly Cash Flow
-$321
Cap Rate
4.7%
Cash-on-Cash Return
-4.1%
Debt Coverage Ratio
0.83
Internal Rate of Return (5 years)
0.0%

Property Description


0.39 Acres Lot
Built in 1978
Sale Pending
Units n/a

Welcome to this ideally-located Blaine home! Situated on a quiet cul-de-sac & surrounded by mature trees, this 5 bed, 3 bath split-entry boasts updates & lots of space! You'll appreciate the unique architectural features such as wood beams, arched doorways, plus new carpet throughout! The upper level offers a spacious living room (gas fireplace is behind the wood accent wall), dining, kitchen with island & SS appliances, plus a full guest bath & 3 bedrooms including the primary suite with private 3/4 bath. The lower level offers a huge family room, 3/4 bath, 4th bedroom, "man cave" with wet bar, & office/5th bedroom with wood-burning fireplace (no closet). Note: the bar room & 5th room used to be one open family room & could be converted back if desired so please know this is not a conventional use of the space currently but good for those that need that 5th "bedroom". The large fenced yard includes a patio, fire pit, storage shed, playset & a chicken coop - chickens included if you want! The 3-car garage features one stall that is fully finished with heat & A/C, perfect for a workshop or classic car. Water softener, roof, most windows, gutters & siding all updated!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached Garage, Garage Door Opener
  • Details: Garage Door Opener, Heated Garage, Other, Garage
  • Garage Spaces: 3
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 12
  • Basement: Yes
  • Basement Description: Full, Block, Concrete
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Siding (Alum/Vinyl)
  • Roof Type: Gable

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 203123220065
  • Lot Size: 16988 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: (SF) Single Family
  • Year Built: 1978

Tax Information

  • Annual Tax: $3,761

Utilities

  • Water & Sewer: Public
  • Heating: Forced Air

Location

  • County: Anoka

Listing Details


Listed by:
Sandra L Erickson
LPT Realty, LLC
(651) 269-3487

Source:
FargoMoorhead Area Association of REALTORS
MLS#: 6725153
FargoMoorhead Area Association of REALTORS

Investment Summary


Monthly Cash Flow
-$321
Cap Rate
4.7%
Cash-on-Cash Return
-4.1%
Debt Coverage Ratio
0.83
Internal Rate of Return (5 years)
0.0%

Purchase Details

Find an Agent

Purchase price:
$409,900
Amount financed:
-$327,920
Down payment:
$81,980
Closing costs:
$12,297
Rehab costs:
$0
Initial cash invested:
$94,277
Square feet:
2,292
Cost per square foot:
$179
Monthly rent per square foot:
$1.22

Financing Details

Find a Lender

Loan amount:
$327,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,940
Property tax:
$313
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,449

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,800 $33,600
Vacancy loss: (6%)
6% -$168 -$2,016
Operating income:
$2,632 $31,584

Operating Expenses


% Rent Monthly Yearly
Property taxes: (11%)
11%-$313-$3,761
Insurance: (7%)
7%-$196-$2,352
Property management: (8%)
8%-$224-$2,688
Repairs & maintenance: (5%)
5%-$140-$1,680
Capital expenditures: (5%)
5%-$140-$1,680
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (36%)
36%-$1,013-$12,161

Cash Flow


Monthly Yearly
Net operating income:
$1,619 $19,428
Mortgage payments:
-$1,940 -$23,280
Cash flow:
$321 $3,852