For saleCondo
$167,500
7535 W 110th St
Bloomington MN 55438
2 beds, 1 bath, 960 sqft
7535 W 110th St is a 2 beds, 1 bath, 960 sqft condo home for sale at $167,500 in Bloomington MN 55438. At 20% down it rents for an estimated $1,900/mo and returns $392/mo a month at a 9.5% 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
- $392/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.0%
- Max offer
- $167,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading