For saleSingle family
$439,000
2600 River Hills Dr
Burnsville MN 55337
5 beds, 3 baths, 2,107 sqft
2600 River Hills Dr is a 5 beds, 3 baths, 2,107 sqft single family home for sale at $439,000 in Burnsville MN 55337. At 20% down it rents for an estimated $2,300/mo and returns -$834/mo a month at a 4.4% 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
- $2,300/mo
- Monthly cash flow
- -$834/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.4%
- Max offer
- $272,500
Offer ≤ $272,500 (38% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading