For saleTownhouse
$259,900
15337 Greenhaven Ln Apt 101
Burnsville MN 55306
2 beds, 1.5 baths, 1,380 sqft
15337 Greenhaven Ln Apt 101 is a 2 beds, 1.5 baths, 1,380 sqft townhouse home for sale at $259,900 in Burnsville MN 55306. At 20% down it rents for an estimated $2,300/mo and returns $236/mo a month at a 7.6% 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
- $236/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.5%
- Max offer
- $245,500
Offer ≤ $245,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.