For saleSingle family
$364,900
13101 Oakland Dr
Burnsville MN 55337
4 beds, 2 baths, 1,726 sqft
13101 Oakland Dr is a 4 beds, 2 baths, 1,726 sqft single family home for sale at $364,900 in Burnsville MN 55337. At 20% down it rents for an estimated $2,625/mo and returns $66/mo a month at a 6.7% 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
- $2,625/mo
- Monthly cash flow
- $66/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 1.1%
- Max offer
- $314,500
Offer ≤ $314,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.