For saleSingle family
$338,900
924 Fuller St S
Shakopee MN 55379
4 beds, 2 baths, 1,680 sqft
924 Fuller St S is a 4 beds, 2 baths, 1,680 sqft single family home for sale at $338,900 in Shakopee MN 55379. At 20% down it rents for an estimated $2,750/mo and returns $373/mo a month at a 7.8% 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
- $2,750/mo
- Monthly cash flow
- $373/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.6%
- Max offer
- $329,000
Offer ≤ $329,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.