For saleTownhouse
$269,900
612 E 143rd St
Burnsville MN 55337
3 beds, 2 baths, 1,460 sqft
612 E 143rd St is a 3 beds, 2 baths, 1,460 sqft townhouse home for sale at $269,900 in Burnsville MN 55337. At 20% down it rents for an estimated $1,700/mo and returns -$366/mo a month at a 5.0% 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
- $1,700/mo
- Monthly cash flow
- -$366/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.1%
- Max offer
- $179,500
Offer ≤ $179,500 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading