For saleSingle family
$459,900
1213 W 158th St
Burnsville MN 55306
4 beds, 2 baths, 2,104 sqft
1213 W 158th St is a 4 beds, 2 baths, 2,104 sqft single family home for sale at $459,900 in Burnsville MN 55306. At 20% down it rents for an estimated $4,500/mo and returns $1,217/mo a month at a 9.8% 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
- $4,500/mo
- Monthly cash flow
- $1,217/mo
- Cap rate
- 9.8%
- Cash-on-cash
- 15.9%
- Max offer
- $459,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading