For saleCondo
$110,000
2009 E 122nd St Apt C8
Burnsville MN 55337
2 beds, 1.5 baths, 1,010 sqft
2009 E 122nd St Apt C8 is a 2 beds, 1.5 baths, 1,010 sqft condo home for sale at $110,000 in Burnsville MN 55337. At 20% down it rents for an estimated $1,675/mo and returns $271/mo a month at a 9.5% 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
- $1,675/mo
- Monthly cash flow
- $271/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.8%
- Max offer
- $110,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.