For saleSingle family
$429,000
524 Wood Way
Burnsville MN 55337
5 beds, 2 baths, 1,700 sqft
524 Wood Way is a 5 beds, 2 baths, 1,700 sqft single family home for sale at $429,000 in Burnsville MN 55337. At 20% down it rents for an estimated $3,125/mo and returns $116/mo a month at a 6.8% 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
- $3,125/mo
- Monthly cash flow
- $116/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.6%
- Max offer
- $374,500
Offer ≤ $374,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.