For saleSingle family
$599,900
10500 Utah Rd
Bloomington MN 55438
4 beds, 2.5 baths, 3,060 sqft
10500 Utah Rd is a 4 beds, 2.5 baths, 3,060 sqft single family home for sale at $599,900 in Bloomington MN 55438. At 20% down it rents for an estimated $2,800/mo and returns -$1,483/mo a month at a 3.7% 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
- $2,800/mo
- Monthly cash flow
- -$1,483/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.8%
- Max offer
- $332,000
Offer ≤ $332,000 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading