For saleSingle family
$335,000
408 Woodland Dr
Burnsville MN 55337
4 beds, 2 baths, 2,534 sqft
408 Woodland Dr is a 4 beds, 2 baths, 2,534 sqft single family home for sale at $335,000 in Burnsville MN 55337. At 20% down it rents for an estimated $2,575/mo and returns $184/mo a month at a 7.3% 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
- $2,575/mo
- Monthly cash flow
- $184/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.3%
- Max offer
- $304,000
Offer ≤ $304,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading