For saleSingle family
$359,000
2305 E 115th St
Burnsville MN 55337
4 beds, 2 baths, 2,236 sqft
2305 E 115th St is a 4 beds, 2 baths, 2,236 sqft single family home for sale at $359,000 in Burnsville MN 55337. At 20% down it rents for an estimated $2,075/mo and returns -$488/mo a month at a 5.0% 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
- $2,075/mo
- Monthly cash flow
- -$488/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.2%
- Max offer
- $245,500
Offer ≤ $245,500 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading