For saleSingle family
$410,000
10048 Upton Rd
Bloomington MN 55431
5 beds, 3 baths, 2,470 sqft
10048 Upton Rd is a 5 beds, 3 baths, 2,470 sqft single family home for sale at $410,000 in Bloomington MN 55431. At 20% down it rents for an estimated $3,000/mo and returns $124/mo a month at a 6.9% 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
- $3,000/mo
- Monthly cash flow
- $124/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.8%
- Max offer
- $359,500
Offer ≤ $359,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.