For saleTownhouse
$250,000
225 Birnamwood Dr Unit 0
Burnsville MN 55337
3 beds, 2 baths, 1,320 sqft
225 Birnamwood Dr Unit 0 is a 3 beds, 2 baths, 1,320 sqft townhouse home for sale at $250,000 in Burnsville MN 55337. At 20% down it rents for an estimated $1,700/mo and returns -$315/mo a month at a 5.2% 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
- $1,700/mo
- Monthly cash flow
- -$315/mo
- Cap rate
- 5.2%
- Cash-on-cash
- -7.6%
- Max offer
- $169,500
Offer ≤ $169,500 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading