For saleTownhouse
$225,000
15345 Greenhaven Ln Apt 111
Burnsville MN 55306
2 beds, 1.5 baths, 1,200 sqft
15345 Greenhaven Ln Apt 111 is a 2 beds, 1.5 baths, 1,200 sqft townhouse home for sale at $225,000 in Burnsville MN 55306. At 20% down it rents for an estimated $2,300/mo and returns $465/mo a month at a 9.0% 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
- $2,300/mo
- Monthly cash flow
- $465/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 12.4%
- Max offer
- $225,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.