For saleTownhouse
$224,900
12206 Oak Leaf Cir
Burnsville MN 55337
3 beds, 2 baths, 1,302 sqft
12206 Oak Leaf Cir is a 3 beds, 2 baths, 1,302 sqft townhouse home for sale at $224,900 in Burnsville MN 55337. At 20% down it rents for an estimated $1,900/mo and returns $46/mo a month at a 6.8% 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
- $1,900/mo
- Monthly cash flow
- $46/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.2%
- Max offer
- $192,500
Offer ≤ $192,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.