For saleCondo
$95,000
2011 E 122nd St Apt D1
Burnsville MN 55337
1 bed, 1 bath, 720 sqft
2011 E 122nd St Apt D1 is a 1 bed, 1 bath, 720 sqft condo home for sale at $95,000 in Burnsville MN 55337. At 20% down it rents for an estimated $1,450/mo and returns $286/mo a month at a 10.1% 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
- $1,450/mo
- Monthly cash flow
- $286/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 18.1%
- Max offer
- $95,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.