For saleSingle family
$494,900
1309 Fremont Ct
Burnsville MN 55306
5 beds, 3 baths, 2,655 sqft
1309 Fremont Ct is a 5 beds, 3 baths, 2,655 sqft single family home for sale at $494,900 in Burnsville MN 55306. At 20% down it rents for an estimated $5,050/mo and returns $1,517/mo a month at a 10.3% 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
- $5,050/mo
- Monthly cash flow
- $1,517/mo
- Cap rate
- 10.3%
- Cash-on-cash
- 18.4%
- Max offer
- $494,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading