For saleTownhouse
$249,900
1113 E 145th St
Burnsville MN 55337
3 beds, 2 baths, 1,322 sqft
1113 E 145th St is a 3 beds, 2 baths, 1,322 sqft townhouse home for sale at $249,900 in Burnsville MN 55337. At 20% down it rents for an estimated $2,000/mo and returns $128/mo a month at a 7.1% 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
- $2,000/mo
- Monthly cash flow
- $128/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 3.1%
- Max offer
- $223,500
Offer ≤ $223,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.