For saleCondo
$89,900
2011 E 122nd St Apt D5
Burnsville MN 55337
1 bed, 1 bath, 745 sqft
2011 E 122nd St Apt D5 is a 1 bed, 1 bath, 745 sqft condo home for sale at $89,900 in Burnsville MN 55337. At 20% down it rents for an estimated $1,450/mo and returns $198/mo a month at a 9.2% 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
- $1,450/mo
- Monthly cash flow
- $198/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 13.2%
- Max offer
- $89,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.