For saleSingle family
$390,000
15117 Chicago Ave
Burnsville MN 55306
4 beds, 2 baths, 2,275 sqft
15117 Chicago Ave is a 4 beds, 2 baths, 2,275 sqft single family home for sale at $390,000 in Burnsville MN 55306. At 20% down it rents for an estimated $2,850/mo and returns $115/mo a month at a 6.9% 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
- $2,850/mo
- Monthly cash flow
- $115/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.8%
- Max offer
- $341,500
Offer ≤ $341,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.