For saleTownhouse
$350,000
11285 Baltimore St NE Unit D
Blaine MN 55449
4 beds, 4 baths, 2,252 sqft
11285 Baltimore St NE Unit D is a 4 beds, 4 baths, 2,252 sqft townhouse home for sale at $350,000 in Blaine MN 55449. At 20% down it rents for an estimated $2,675/mo and returns -$111/mo a month at a 6.3% 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
- $2,675/mo
- Monthly cash flow
- -$111/mo
- Cap rate
- 6.3%
- Cash-on-cash
- -1.9%
- Max offer
- $278,000
Offer ≤ $278,000 (21% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading