For saleCondo
$149,900
7601 W 101st St Apt 114
Bloomington MN 55438
1 bed, 1 bath, 690 sqft
7601 W 101st St Apt 114 is a 1 bed, 1 bath, 690 sqft condo home for sale at $149,900 in Bloomington MN 55438. At 20% down it rents for an estimated $1,625/mo and returns $100/mo a month at a 7.5% 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
- $1,625/mo
- Monthly cash flow
- $100/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.0%
- Max offer
- $137,000
Offer ≤ $137,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading