For saleCondo
$94,900
401 E Burnsville Pkwy Apt 334
Burnsville MN 55337
2 beds, 2 baths, 960 sqft
401 E Burnsville Pkwy Apt 334 is a 2 beds, 2 baths, 960 sqft condo home for sale at $94,900 in Burnsville MN 55337. At 20% down it rents for an estimated $1,675/mo and returns $533/mo a month at a 13.3% 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
- $1,675/mo
- Monthly cash flow
- $533/mo
- Cap rate
- 13.3%
- Cash-on-cash
- 33.7%
- Max offer
- $94,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.