For saleSingle family
$514,900
1820 Slater Ln
Burnsville MN 55337
4 beds, 3 baths, 3,354 sqft
1820 Slater Ln is a 4 beds, 3 baths, 3,354 sqft single family home for sale at $514,900 in Burnsville MN 55337. At 20% down it rents for an estimated $2,500/mo and returns -$1,176/mo a month at a 3.9% 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
- $2,500/mo
- Monthly cash flow
- -$1,176/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -13.7%
- Max offer
- $296,000
Offer ≤ $296,000 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading