For saleSingle family
$409,000
9300 Blaisdell Ave S
Bloomington MN 55420
3 beds, 3 baths, 1,826 sqft
9300 Blaisdell Ave S is a 3 beds, 3 baths, 1,826 sqft single family home for sale at $409,000 in Bloomington MN 55420. At 20% down it rents for an estimated $2,225/mo and returns -$695/mo a month at a 4.6% 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
- $2,225/mo
- Monthly cash flow
- -$695/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.2%
- Max offer
- $263,500
Offer ≤ $263,500 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading