For saleSingle family
$499,900
15505 Bryant Ave S
Burnsville MN 55306
4 beds, 2.5 baths, 2,800 sqft
15505 Bryant Ave S is a 4 beds, 2.5 baths, 2,800 sqft single family home for sale at $499,900 in Burnsville MN 55306. At 20% down it rents for an estimated $4,500/mo and returns $931/mo a month at a 8.9% 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
- $4,500/mo
- Monthly cash flow
- $931/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 11.2%
- Max offer
- $499,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading