For saleTownhouse
$330,000
11770 Vermillion St NE Unit G
Blaine MN 55449
2 beds, 2 baths, 1,518 sqft
11770 Vermillion St NE Unit G is a 2 beds, 2 baths, 1,518 sqft townhouse home for sale at $330,000 in Blaine MN 55449. At 20% down it rents for an estimated $2,100/mo and returns -$409/mo a month at a 5.2% 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
- $2,100/mo
- Monthly cash flow
- -$409/mo
- Cap rate
- 5.2%
- Cash-on-cash
- -7.4%
- Max offer
- $224,500
Offer ≤ $224,500 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading