For saleSingle family
$409,900
8209 Johnson Cir
Bloomington MN 55437
4 beds, 2 baths, 1,552 sqft
8209 Johnson Cir is a 4 beds, 2 baths, 1,552 sqft single family home for sale at $409,900 in Bloomington MN 55437. At 20% down it rents for an estimated $3,800/mo and returns $874/mo a month at a 9.2% 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
- $3,800/mo
- Monthly cash flow
- $874/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 12.8%
- Max offer
- $409,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading