For saleTownhouse
$205,000
1825 Southcross Dr W Apt 2306
Burnsville MN 55306
2 beds, 1.5 baths, 1,032 sqft
1825 Southcross Dr W Apt 2306 is a 2 beds, 1.5 baths, 1,032 sqft townhouse home for sale at $205,000 in Burnsville MN 55306. At 20% down it rents for an estimated $2,100/mo and returns $459/mo a month at a 9.2% 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
- $2,100/mo
- Monthly cash flow
- $459/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 13.4%
- Max offer
- $205,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.