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 $2,800/mo and returns $450/mo a month at a 8.1% 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
- $2,800/mo
- Monthly cash flow
- $450/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 8.1%
- Max offer
- $335,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.