For saleSingle family
$390,000
13116 Court Pl
Burnsville MN 55337
4 beds, 2 baths, 1,721 sqft
13116 Court Pl is a 4 beds, 2 baths, 1,721 sqft single family home for sale at $390,000 in Burnsville MN 55337. At 20% down it rents for an estimated $2,950/mo and returns $215/mo a month at a 7.2% 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
- $2,950/mo
- Monthly cash flow
- $215/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.3%
- Max offer
- $353,500
Offer ≤ $353,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.