For saleSingle family
$399,900
8418 Kell Ave S
Bloomington MN 55437
4 beds, 2 baths, 2,074 sqft
8418 Kell Ave S is a 4 beds, 2 baths, 2,074 sqft single family home for sale at $399,900 in Bloomington MN 55437. At 20% down it rents for an estimated $3,250/mo and returns $395/mo a month at a 7.9% 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
- $3,250/mo
- Monthly cash flow
- $395/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 5.9%
- Max offer
- $383,500
Offer ≤ $383,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading