For saleSingle family
$339,900
10852 Fillmore St NE
Blaine MN 55434
4 beds, 3 baths, 2,171 sqft
10852 Fillmore St NE is a 4 beds, 3 baths, 2,171 sqft single family home for sale at $339,900 in Blaine MN 55434. At 20% down it rents for an estimated $2,650/mo and returns $224/mo a month at a 7.5% 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
- $2,650/mo
- Monthly cash flow
- $224/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 3.9%
- Max offer
- $312,500
Offer ≤ $312,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading