For saleTownhouse
$275,000
10961 Fergus St NE Unit A
Blaine MN 55449
3 beds, 2.5 baths, 1,760 sqft
10961 Fergus St NE Unit A is a 3 beds, 2.5 baths, 1,760 sqft townhouse home for sale at $275,000 in Blaine MN 55449. At 20% down it rents for an estimated $2,525/mo and returns $263/mo a month at a 7.7% 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
- $2,525/mo
- Monthly cash flow
- $263/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.7%
- Max offer
- $261,500
Offer ≤ $261,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.