For saleSingle family
$315,000
8300 Blaisdell Ave S
Bloomington MN 55420
3 beds, 2 baths, 1,529 sqft
8300 Blaisdell Ave S is a 3 beds, 2 baths, 1,529 sqft single family home for sale at $315,000 in Bloomington MN 55420. At 20% down it rents for an estimated $1,575/mo and returns -$674/mo a month at a 4.1% 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
- $1,575/mo
- Monthly cash flow
- -$674/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -12.8%
- Max offer
- $186,500
Offer ≤ $186,500 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading