For saleTownhouse
$190,000
605 Portland Dr E
Burnsville MN 55337
3 beds, 1.5 baths, 1,300 sqft
605 Portland Dr E is a 3 beds, 1.5 baths, 1,300 sqft townhouse home for sale at $190,000 in Burnsville MN 55337. At 20% down it rents for an estimated $1,900/mo and returns $156/mo a month at a 7.5% 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
- $1,900/mo
- Monthly cash flow
- $156/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.9%
- Max offer
- $177,500
Offer ≤ $177,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.