For saleCondo
$164,900
8025 Xerxes Ave S Unit 216
Bloomington MN 55431
1 bed, 1 bath, 870 sqft
8025 Xerxes Ave S Unit 216 is a 1 bed, 1 bath, 870 sqft condo home for sale at $164,900 in Bloomington MN 55431. At 20% down it rents for an estimated $1,100/mo and returns -$667/mo a month at a 1.8% 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
- $1,100/mo
- Monthly cash flow
- -$667/mo
- Cap rate
- 1.8%
- Cash-on-cash
- -24.3%
- Max offer
- $55,000
Offer ≤ $55,000 (67% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading