For saleCondo
$114,900
2009 E 122nd St Apt C16
Burnsville MN 55337
2 beds, 1.5 baths, 1,010 sqft
2009 E 122nd St Apt C16 is a 2 beds, 1.5 baths, 1,010 sqft condo home for sale at $114,900 in Burnsville MN 55337. At 20% down it rents for an estimated $1,675/mo and returns $213/mo a month at a 8.7% 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
- $1,675/mo
- Monthly cash flow
- $213/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 11.1%
- Max offer
- $114,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.