For saleTownhouse
$240,000
841 Evergreen Cir
Burnsville MN 55337
2 beds, 1.5 baths, 1,222 sqft
841 Evergreen Cir is a 2 beds, 1.5 baths, 1,222 sqft townhouse home for sale at $240,000 in Burnsville MN 55337. At 20% down it rents for an estimated $1,500/mo and returns -$439/mo a month at a 4.5% 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
- $1,500/mo
- Monthly cash flow
- -$439/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -11.0%
- Max offer
- $145,500
Offer ≤ $145,500 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading