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 $2,350/mo and returns $199/mo a month at a 7.6% 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
- $2,350/mo
- Monthly cash flow
- $199/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.6%
- Max offer
- $241,500
Offer ≤ $241,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading