For saleTownhouse
$189,999
1925 Southcross Dr W Apt 1306
Burnsville MN 55306
2 beds, 1.5 baths, 1,032 sqft
1925 Southcross Dr W Apt 1306 is a 2 beds, 1.5 baths, 1,032 sqft townhouse home for sale at $189,999 in Burnsville MN 55306. At 20% down it rents for an estimated $2,300/mo and returns $757/mo a month at a 11.3% 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
- $2,300/mo
- Monthly cash flow
- $757/mo
- Cap rate
- 11.3%
- Cash-on-cash
- 23.9%
- Max offer
- $189,999
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.