For saleSingle family
$410,000
3405 Highland Dr
Burnsville MN 55337
4 beds, 2 baths, 2,572 sqft
3405 Highland Dr is a 4 beds, 2 baths, 2,572 sqft single family home for sale at $410,000 in Burnsville MN 55337. At 20% down it rents for an estimated $2,950/mo and returns $74/mo a month at a 6.7% 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
- $2,950/mo
- Monthly cash flow
- $74/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 1.1%
- Max offer
- $353,500
Offer ≤ $353,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.