For saleTownhouse
$375,000
14524 Twin Lakes Cir
Burnsville MN 55306
3 beds, 2.5 baths, 1,889 sqft
14524 Twin Lakes Cir is a 3 beds, 2.5 baths, 1,889 sqft townhouse home for sale at $375,000 in Burnsville MN 55306. At 20% down it rents for an estimated $1,625/mo and returns -$1,240/mo a month at a 2.7% 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
- $1,625/mo
- Monthly cash flow
- -$1,240/mo
- Cap rate
- 2.7%
- Cash-on-cash
- -19.8%
- Max offer
- $159,000
Offer ≤ $159,000 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading