For saleSingle family
$317,500
9787 Cavell Cir
Bloomington MN 55438
3 beds, 2 baths, 1,404 sqft
9787 Cavell Cir is a 3 beds, 2 baths, 1,404 sqft single family home for sale at $317,500 in Bloomington MN 55438. At 20% down it rents for an estimated $2,325/mo and returns $58/mo a month at a 6.9% 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
- $2,325/mo
- Monthly cash flow
- $58/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.1%
- Max offer
- $274,500
Offer ≤ $274,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading