For saleTownhouse
$220,000
609 E 145th St
Burnsville MN 55337
3 beds, 2 baths, 1,302 sqft
609 E 145th St is a 3 beds, 2 baths, 1,302 sqft townhouse home for sale at $220,000 in Burnsville MN 55337. At 20% down it rents for an estimated $1,950/mo and returns $192/mo a month at a 7.6% 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
- $1,950/mo
- Monthly cash flow
- $192/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.2%
- Max offer
- $207,000
Offer ≤ $207,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.