For saleSingle family
$499,900
8031 Tierneys Woods Curv
Bloomington MN 55438
4 beds, 4 baths, 5,401 sqft
8031 Tierneys Woods Curv is a 4 beds, 4 baths, 5,401 sqft single family home for sale at $499,900 in Bloomington MN 55438. At 20% down it rents for an estimated $4,000/mo and returns $431/mo a month at a 7.7% 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
- $4,000/mo
- Monthly cash flow
- $431/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.2%
- Max offer
- $472,000
Offer ≤ $472,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading