For saleTownhouse
$259,900
11304 Aberdeen Cir NE Unit B
Blaine MN 55449
3 beds, 1.5 baths, 1,563 sqft
11304 Aberdeen Cir NE Unit B is a 3 beds, 1.5 baths, 1,563 sqft townhouse home for sale at $259,900 in Blaine MN 55449. At 20% down it rents for an estimated $2,175/mo and returns $56/mo a month at a 6.8% 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
- $2,175/mo
- Monthly cash flow
- $56/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.3%
- Max offer
- $223,000
Offer ≤ $223,000 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.