For saleSingle family
$359,900
8106 Vincent Ave S
Bloomington MN 55431
3 beds, 2 baths, 1,740 sqft
8106 Vincent Ave S is a 3 beds, 2 baths, 1,740 sqft single family home for sale at $359,900 in Bloomington MN 55431. At 20% down it rents for an estimated $2,350/mo and returns -$219/mo a month at a 5.9% 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
- $2,350/mo
- Monthly cash flow
- -$219/mo
- Cap rate
- 5.9%
- Cash-on-cash
- -3.7%
- Max offer
- $277,500
Offer ≤ $277,500 (23% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading