For saleSingle family
$389,990
4816 W 82nd St
Bloomington MN 55437
3 beds, 2 baths, 1,680 sqft
4816 W 82nd St is a 3 beds, 2 baths, 1,680 sqft single family home for sale at $389,990 in Bloomington MN 55437. At 20% down it rents for an estimated $2,600/mo and returns -$184/mo a month at a 6.1% 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
- $2,600/mo
- Monthly cash flow
- -$184/mo
- Cap rate
- 6.1%
- Cash-on-cash
- -2.8%
- Max offer
- $307,000
Offer ≤ $307,000 (21% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading