For saleSingle family
$924,000
8217 W 93rd Street Cir
Bloomington MN 55438
5 beds, 4.5 baths, 5,078 sqft
8217 W 93rd Street Cir is a 5 beds, 4.5 baths, 5,078 sqft single family home for sale at $924,000 in Bloomington MN 55438. At 20% down it rents for an estimated $3,700/mo and returns -$2,896/mo a month at a 2.9% 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
- $3,700/mo
- Monthly cash flow
- -$2,896/mo
- Cap rate
- 2.9%
- Cash-on-cash
- -18.8%
- Max offer
- $439,500
Offer ≤ $439,500 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading