For saleTownhouse
$349,900
13329 Morgan Ave S
Burnsville MN 55337
4 beds, 3.5 baths, 2,018 sqft
13329 Morgan Ave S is a 4 beds, 3.5 baths, 2,018 sqft townhouse home for sale at $349,900 in Burnsville MN 55337. At 20% down it rents for an estimated $2,750/mo and returns $68/mo a month at a 6.8% 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
- $2,750/mo
- Monthly cash flow
- $68/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.2%
- Max offer
- $299,500
Offer ≤ $299,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.