For saleTownhouse
$237,900
9923 Fillmore St NE
Blaine MN 55434
2 beds, 1 bath, 1,236 sqft
9923 Fillmore St NE is a 2 beds, 1 bath, 1,236 sqft townhouse home for sale at $237,900 in Blaine MN 55434. At 20% down it rents for an estimated $1,975/mo and returns $133/mo a month at a 7.3% 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
- $1,975/mo
- Monthly cash flow
- $133/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.3%
- Max offer
- $215,000
Offer ≤ $215,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading