For saleTownhouse
$259,900
11323 Chisholm Cir NE Unit D
Blaine MN 55449
3 beds, 3 baths, 1,600 sqft
11323 Chisholm Cir NE Unit D is a 3 beds, 3 baths, 1,600 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 $176/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
- $2,350/mo
- Monthly cash flow
- $176/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.1%
- Max offer
- $238,500
Offer ≤ $238,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading