For saleSingle family
$384,900
10000 Colfax Ave S
Bloomington MN 55431
3 beds, 2 baths, 1,714 sqft
10000 Colfax Ave S is a 3 beds, 2 baths, 1,714 sqft single family home for sale at $384,900 in Bloomington MN 55431. At 20% down it rents for an estimated $2,300/mo and returns -$448/mo a month at a 5.3% 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
- $2,300/mo
- Monthly cash flow
- -$448/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -7.0%
- Max offer
- $272,000
Offer ≤ $272,000 (29% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading