For saleSingle family
$339,000
2805 Brookview Dr
Burnsville MN 55337
3 beds, 2 baths, 2,126 sqft
2805 Brookview Dr is a 3 beds, 2 baths, 2,126 sqft single family home for sale at $339,000 in Burnsville MN 55337. At 20% down it rents for an estimated $2,475/mo and returns $97/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
- $2,475/mo
- Monthly cash flow
- $97/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.7%
- Max offer
- $296,500
Offer ≤ $296,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.