For saleSingle family
$525,000
1205 Hilloway Cir
Burnsville MN 55306
4 beds, 3 baths, 2,978 sqft
1205 Hilloway Cir is a 4 beds, 3 baths, 2,978 sqft single family home for sale at $525,000 in Burnsville MN 55306. At 20% down it rents for an estimated $4,500/mo and returns $752/mo a month at a 8.4% 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
- $752/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.6%
- Max offer
- $525,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading