For saleSingle family
$549,900
9621 Upton Rd
Bloomington MN 55431
4 beds, 4 baths, 2,623 sqft
9621 Upton Rd is a 4 beds, 4 baths, 2,623 sqft single family home for sale at $549,900 in Bloomington MN 55431. At 20% down it rents for an estimated $2,675/mo and returns -$1,251/mo a month at a 3.9% 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
- -$1,251/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -13.6%
- Max offer
- $317,000
Offer ≤ $317,000 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading