For saleSingle family
$410,000
12405 Villaburne Dr
Burnsville MN 55337
5 beds, 2 baths, 2,100 sqft
12405 Villaburne Dr is a 5 beds, 2 baths, 2,100 sqft single family home for sale at $410,000 in Burnsville MN 55337. At 20% down it rents for an estimated $2,300/mo and returns -$627/mo a month at a 4.8% 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
- $2,300/mo
- Monthly cash flow
- -$627/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.2%
- Max offer
- $272,000
Offer ≤ $272,000 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading