For saleSingle family
$465,000
2304 150th St W
Burnsville MN 55306
5 beds, 2 baths, 2,678 sqft
2304 150th St W is a 5 beds, 2 baths, 2,678 sqft single family home for sale at $465,000 in Burnsville MN 55306. At 20% down it rents for an estimated $4,475/mo and returns $1,155/mo a month at a 9.6% 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
- $4,475/mo
- Monthly cash flow
- $1,155/mo
- Cap rate
- 9.6%
- Cash-on-cash
- 14.9%
- Max offer
- $465,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading