For saleTownhouse
$254,900
837 Evergreen Cir
Burnsville MN 55337
3 beds, 2 baths, 1,416 sqft
837 Evergreen Cir is a 3 beds, 2 baths, 1,416 sqft townhouse home for sale at $254,900 in Burnsville MN 55337. At 20% down it rents for an estimated $1,700/mo and returns -$339/mo a month at a 5.1% 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
- $1,700/mo
- Monthly cash flow
- -$339/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -8.0%
- Max offer
- $170,500
Offer ≤ $170,500 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading