For saleSingle family
$374,900
1105 W 155th St
Burnsville MN 55306
3 beds, 3 baths, 2,256 sqft
1105 W 155th St is a 3 beds, 3 baths, 2,256 sqft single family home for sale at $374,900 in Burnsville MN 55306. At 20% down it rents for an estimated $3,950/mo and returns $1,274/mo a month at a 10.7% 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
- $3,950/mo
- Monthly cash flow
- $1,274/mo
- Cap rate
- 10.7%
- Cash-on-cash
- 20.4%
- Max offer
- $374,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading