For saleTownhouse
$204,000
9915 Fillmore St NE
Blaine MN 55434
2 beds, 1 bath, 1,080 sqft
9915 Fillmore St NE is a 2 beds, 1 bath, 1,080 sqft townhouse home for sale at $204,000 in Blaine MN 55434. At 20% down it rents for an estimated $1,975/mo and returns $359/mo a month at a 8.8% 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
- $1,975/mo
- Monthly cash flow
- $359/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.6%
- Max offer
- $204,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading