For saleSingle family
$399,900
14905 Orchard Dr
Burnsville MN 55306
4 beds, 2 baths, 2,496 sqft
14905 Orchard Dr is a 4 beds, 2 baths, 2,496 sqft single family home for sale at $399,900 in Burnsville MN 55306. At 20% down it rents for an estimated $4,000/mo and returns $1,145/mo a month at a 10.1% 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
- $4,000/mo
- Monthly cash flow
- $1,145/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.2%
- Max offer
- $399,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading