For saleTownhouse
$245,000
2260 Williams Dr
Burnsville MN 55337
3 beds, 2 baths, 1,316 sqft
2260 Williams Dr is a 3 beds, 2 baths, 1,316 sqft townhouse home for sale at $245,000 in Burnsville MN 55337. At 20% down it rents for an estimated $1,625/mo and returns -$400/mo a month at a 4.7% 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
- $1,625/mo
- Monthly cash flow
- -$400/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -9.8%
- Max offer
- $154,500
Offer ≤ $154,500 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading