For saleSingle family
$439,900
914 W 82nd St
Bloomington MN 55420
4 beds, 2 baths, 2,000 sqft
914 W 82nd St is a 4 beds, 2 baths, 2,000 sqft single family home for sale at $439,900 in Bloomington MN 55420. At 20% down it rents for an estimated $2,675/mo and returns -$465/mo a month at a 5.4% 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
- $2,675/mo
- Monthly cash flow
- -$465/mo
- Cap rate
- 5.4%
- Cash-on-cash
- -6.3%
- Max offer
- $316,500
Offer ≤ $316,500 (28% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading