For saleTownhouse
$319,900
11018 Oregon Curv
Bloomington MN 55438
2 beds, 3 baths, 1,530 sqft
11018 Oregon Curv is a 2 beds, 3 baths, 1,530 sqft townhouse home for sale at $319,900 in Bloomington MN 55438. At 20% down it rents for an estimated $1,900/mo and returns -$677/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
- $1,900/mo
- Monthly cash flow
- -$677/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -12.7%
- Max offer
- $183,000
Offer ≤ $183,000 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading