For saleSingle family
$439,900
9924 Little Cir
Bloomington MN 55437
3 beds, 2.5 baths, 1,965 sqft
9924 Little Cir is a 3 beds, 2.5 baths, 1,965 sqft single family home for sale at $439,900 in Bloomington MN 55437. At 20% down it rents for an estimated $2,325/mo and returns -$815/mo a month at a 4.4% 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
- $2,325/mo
- Monthly cash flow
- -$815/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.1%
- Max offer
- $275,500
Offer ≤ $275,500 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading