For saleTownhouse
$249,900
9919 Cord St NE
Blaine MN 55014
3 beds, 2 baths, 1,464 sqft
9919 Cord St NE is a 3 beds, 2 baths, 1,464 sqft townhouse home for sale at $249,900 in Blaine MN 55014. At 20% down it rents for an estimated $2,250/mo and returns $317/mo a month at a 8.2% 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
- $2,250/mo
- Monthly cash flow
- $317/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.6%
- Max offer
- $247,500
Offer ≤ $247,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading