For saleSingle family
$440,000
1100 W 158th St
Burnsville MN 55306
5 beds, 2 baths, 2,128 sqft
1100 W 158th St is a 5 beds, 2 baths, 2,128 sqft single family home for sale at $440,000 in Burnsville MN 55306. At 20% down it rents for an estimated $5,050/mo and returns $1,909/mo a month at a 11.9% 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
- $5,050/mo
- Monthly cash flow
- $1,909/mo
- Cap rate
- 11.9%
- Cash-on-cash
- 26.0%
- Max offer
- $440,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading