For saleSingle family
$375,000
13225 Court Pl
Burnsville MN 55337
4 beds, 2 baths, 1,816 sqft
13225 Court Pl is a 4 beds, 2 baths, 1,816 sqft single family home for sale at $375,000 in Burnsville MN 55337. At 20% down it rents for an estimated $2,950/mo and returns $320/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
- $2,950/mo
- Monthly cash flow
- $320/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 5.1%
- Max offer
- $353,000
Offer ≤ $353,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.