For saleSingle family
$410,000
600 Chicago Dr
Burnsville MN 55306
4 beds, 3 baths, 1,937 sqft
600 Chicago Dr is a 4 beds, 3 baths, 1,937 sqft single family home for sale at $410,000 in Burnsville MN 55306. At 20% down it rents for an estimated $2,900/mo and returns -$27/mo a month at a 6.6% 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
- $2,900/mo
- Monthly cash flow
- -$27/mo
- Cap rate
- 6.6%
- Cash-on-cash
- -0.4%
- Max offer
- $342,500
Offer ≤ $342,500 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading