For saleTownhouse
$379,000
10250 Berkshire Rd
Bloomington MN 55437
3 beds, 3 baths, 2,510 sqft
10250 Berkshire Rd is a 3 beds, 3 baths, 2,510 sqft townhouse home for sale at $379,000 in Bloomington MN 55437. At 20% down it rents for an estimated $2,125/mo and returns -$954/mo a month at a 3.6% 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
- $2,125/mo
- Monthly cash flow
- -$954/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.1%
- Max offer
- $198,000
Offer ≤ $198,000 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading