For saleTownhouse
$274,900
7232 Woodstock Dr
Bloomington MN 55438
3 beds, 2 baths, 1,779 sqft
7232 Woodstock Dr is a 3 beds, 2 baths, 1,779 sqft townhouse home for sale at $274,900 in Bloomington MN 55438. At 20% down it rents for an estimated $2,400/mo and returns $198/mo a month at a 7.4% 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
- $2,400/mo
- Monthly cash flow
- $198/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.3%
- Max offer
- $253,500
Offer ≤ $253,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.