For saleSingle family
$725,000
8725 Walton Oaks Dr
Bloomington MN 55438
3 beds, 4 baths, 3,220 sqft
8725 Walton Oaks Dr is a 3 beds, 4 baths, 3,220 sqft single family home for sale at $725,000 in Bloomington MN 55438. At 20% down it rents for an estimated $2,400/mo and returns -$2,776/mo a month at a 2.1% 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
- $2,400/mo
- Monthly cash flow
- -$2,776/mo
- Cap rate
- 2.1%
- Cash-on-cash
- -23.0%
- Max offer
- $286,000
Offer ≤ $286,000 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading