For saleSingle family
$385,000
2704 Shawnee Ln
Burnsville MN 55337
4 beds, 2 baths, 2,004 sqft
2704 Shawnee Ln is a 4 beds, 2 baths, 2,004 sqft single family home for sale at $385,000 in Burnsville MN 55337. At 20% down it rents for an estimated $2,950/mo and returns $250/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
- $2,950/mo
- Monthly cash flow
- $250/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.9%
- Max offer
- $353,500
Offer ≤ $353,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.