For saleCondo
$99,000
12864 Nicollet Ave Apt 202
Burnsville MN 55337
2 beds, 1 bath, 950 sqft
12864 Nicollet Ave Apt 202 is a 2 beds, 1 bath, 950 sqft condo home for sale at $99,000 in Burnsville MN 55337. At 20% down it rents for an estimated $1,450/mo and returns $316/mo a month at a 10.5% 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
- $316/mo
- Cap rate
- 10.5%
- Cash-on-cash
- 19.1%
- Max offer
- $99,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading