For saleCondo
$48,875
12575 Pleasant Ave Apt 305
Burnsville MN 55337
1 bed, 1 bath, 1,026 sqft
12575 Pleasant Ave Apt 305 is a 1 bed, 1 bath, 1,026 sqft condo home for sale at $48,875 in Burnsville MN 55337. At 20% down it rents for an estimated $1,500/mo and returns $660/mo a month at a 22.7% 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
- $1,500/mo
- Monthly cash flow
- $660/mo
- Cap rate
- 22.7%
- Cash-on-cash
- 81.0%
- Max offer
- $48,875
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.