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

$949,000

For Sale - Active
3901 125th Ave NE, Blaine, MN 55449
5 Beds
4 Baths
5,600 Square Feet
4.25 Acres Lot
Built in 1978
For Sale - Active
Units n/a
Checked: 2 days ago
Updated: Jul 04, 2025 at 12:09PM

Investment Summary


Monthly Cash Flow
-$835
Cap Rate
4.6%
Cash-on-Cash Return
-4.6%
Debt Coverage Ratio
0.81
Internal Rate of Return (5 years)
-0.5%

Property Description


4.25 Acres Lot
Built in 1978
For Sale - Active
Units n/a

Unique and astonishing home set on a private 4.25-acre lot surrounded by wildlife. This property features large bay windows, ceramic tile, magnificent lighting, granite countertops, and an outstanding layout.The master suite boasts a spacious bedroom area with a bay window and fireplace. The elegant formal dining room includes a chandelier and a vaulted three-section recessed ceiling made of natural wood. Adjoining the dining room is a library room and a butler's pantry, which is equipped with a refrigerator, shelves, and a sink. This home offers multiple entertainment rooms, including a wet bar and an exceptional outdoor setting perfect for family and friends. The Mother-in-Law suite, with a separate outside entry, features a huge kitchen with a center island, stainless steel appliances, a full bath, and a living room. Additional amenities, exercise room and a sauna for your convenience. With new appliances and heating system this home provides ease and enjoyment!

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, Concrete, Gravel
  • Details: Concrete, Gravel
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 4.0

Interior Features

  • # of Rooms: 23
  • Basement: Yes
  • Basement Description: Finished, Full, Sump Pump
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Stucco
  • Roof Type: Gable

Land Information

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

Lot Information

  • Parcel ID: 023123430007
  • Lot Size: 185130 sqft

Property Information

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

Tax Information

  • Annual Tax: $6,639

Utilities

  • Water & Sewer: Private, Well
  • Heating: Forced Air

Location

  • County: Anoka

Listing Details


Listed by:
Agnieszka Will
Keller Williams Classic Realty
(651) 434-5823

Source:
FargoMoorhead Area Association of REALTORS
MLS#: 6739469
FargoMoorhead Area Association of REALTORS

Investment Summary


Monthly Cash Flow
-$835
Cap Rate
4.6%
Cash-on-Cash Return
-4.6%
Debt Coverage Ratio
0.81
Internal Rate of Return (5 years)
-0.5%

Purchase Details

Find an Agent

Purchase price:
$949,000
Amount financed:
-$759,200
Down payment:
$189,800
Closing costs:
$28,470
Rehab costs:
$0
Initial cash invested:
$218,270
Square feet:
5,600
Cost per square foot:
$169
Monthly rent per square foot:
$1.09

Financing Details

Find a Lender

Loan amount:
$759,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$4,491
Property tax:
$553
Insurance:
$427
Private mortgage insurance (PMI):
$0
Monthly payment:
$5,471

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$6,100 $73,200
Vacancy loss: (6%)
6% -$366 -$4,392
Operating income:
$5,734 $68,808

Operating Expenses


% Rent Monthly Yearly
Property taxes: (9%)
9%-$553-$6,639
Insurance: (7%)
7%-$427-$5,124
Property management: (8%)
8%-$488-$5,856
Repairs & maintenance: (5%)
5%-$305-$3,660
Capital expenditures: (5%)
5%-$305-$3,660
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (34%)
34%-$2,078-$24,939

Cash Flow


Monthly Yearly
Net operating income:
$3,656 $43,872
Mortgage payments:
-$4,491 -$53,892
Cash flow:
$835 $10,020