For saleTownhouse
$250,000
15333 Greenhaven Ln Apt 106
Burnsville MN 55306
2 beds, 1.5 baths, 1,380 sqft
15333 Greenhaven Ln Apt 106 is a 2 beds, 1.5 baths, 1,380 sqft townhouse home for sale at $250,000 in Burnsville MN 55306. At 20% down it rents for an estimated $2,300/mo and returns $326/mo a month at a 8.1% 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
- $326/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.8%
- Max offer
- $249,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.