For saleTownhouse
$280,000
10724 Cavell Rd
Bloomington MN 55438
3 beds, 2 baths, 1,300 sqft
10724 Cavell Rd is a 3 beds, 2 baths, 1,300 sqft townhouse home for sale at $280,000 in Bloomington MN 55438. At 20% down it rents for an estimated $2,450/mo and returns $245/mo a month at a 7.6% 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
- $2,450/mo
- Monthly cash flow
- $245/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.2%
- Max offer
- $263,500
Offer ≤ $263,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.