For saleTownhouse
$265,000
4052 Blakewood Dr
Shakopee MN 55379
3 beds, 2 baths, 1,262 sqft
4052 Blakewood Dr is a 3 beds, 2 baths, 1,262 sqft townhouse home for sale at $265,000 in Shakopee MN 55379. At 20% down it rents for an estimated $2,100/mo and returns $61/mo a month at a 6.8% 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
- $2,100/mo
- Monthly cash flow
- $61/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.4%
- Max offer
- $228,000
Offer ≤ $228,000 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.