For saleSingle family
$425,000
11209 Carver Ct
Burnsville MN 55337
4 beds, 3 baths, 2,150 sqft
11209 Carver Ct is a 4 beds, 3 baths, 2,150 sqft single family home for sale at $425,000 in Burnsville MN 55337. At 20% down it rents for an estimated $2,075/mo and returns -$959/mo a month at a 4.0% 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
- $2,075/mo
- Monthly cash flow
- -$959/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.5%
- Max offer
- $246,000
Offer ≤ $246,000 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading