For saleTownhouse
$475,000
8060 Pennsylvania Rd
Bloomington MN 55438
4 beds, 3 baths, 2,902 sqft
8060 Pennsylvania Rd is a 4 beds, 3 baths, 2,902 sqft townhouse home for sale at $475,000 in Bloomington MN 55438. At 20% down it rents for an estimated $2,625/mo and returns -$838/mo a month at a 4.5% 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
- $2,625/mo
- Monthly cash flow
- -$838/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -10.6%
- Max offer
- $292,500
Offer ≤ $292,500 (38% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading