For saleCondo
$364,900
150 E Travelers Trl Apt 323
Burnsville MN 55337
2 beds, 2 baths, 1,384 sqft
150 E Travelers Trl Apt 323 is a 2 beds, 2 baths, 1,384 sqft condo home for sale at $364,900 in Burnsville MN 55337. At 20% down it rents for an estimated $1,450/mo and returns -$1,508/mo a month at a 1.7% 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
- $1,450/mo
- Monthly cash flow
- -$1,508/mo
- Cap rate
- 1.7%
- Cash-on-cash
- -24.8%
- Max offer
- $117,500
Offer ≤ $117,500 (68% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading