For saleCondo
$114,900
12842 Nicollet Ave Apt 102
Burnsville MN 55337
2 beds, 1 bath, 950 sqft
12842 Nicollet Ave Apt 102 is a 2 beds, 1 bath, 950 sqft condo home for sale at $114,900 in Burnsville MN 55337. At 20% down it rents for an estimated $1,450/mo and returns $162/mo a month at a 8.4% 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
- $1,450/mo
- Monthly cash flow
- $162/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.5%
- Max offer
- $114,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading