For saleTownhouse
$269,900
48 Maple Island Rd
Burnsville MN 55306
3 beds, 2 baths, 1,808 sqft
48 Maple Island Rd is a 3 beds, 2 baths, 1,808 sqft townhouse home for sale at $269,900 in Burnsville MN 55306. At 20% down it rents for an estimated $2,650/mo and returns $527/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
- $2,650/mo
- Monthly cash flow
- $527/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 11.7%
- Max offer
- $269,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.