For saleTownhouse
$249,900
13351 Court Pl
Burnsville MN 55337
3 beds, 1.5 baths, 1,230 sqft
13351 Court Pl is a 3 beds, 1.5 baths, 1,230 sqft townhouse home for sale at $249,900 in Burnsville MN 55337. At 20% down it rents for an estimated $2,075/mo and returns $137/mo a month at a 7.2% 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
- $2,075/mo
- Monthly cash flow
- $137/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.3%
- Max offer
- $225,000
Offer ≤ $225,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.