For saleSingle family
$479,900
908 Kaymar Ln
Burnsville MN 55306
5 beds, 4 baths, 2,792 sqft
908 Kaymar Ln is a 5 beds, 4 baths, 2,792 sqft single family home for sale at $479,900 in Burnsville MN 55306. At 20% down it rents for an estimated $5,050/mo and returns $1,624/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
- $5,050/mo
- Monthly cash flow
- $1,624/mo
- Cap rate
- 10.7%
- Cash-on-cash
- 20.3%
- Max offer
- $479,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading