For saleTownhouse
$225,000
2935 Hemingway Dr
Chaska MN 55318
3 beds, 2.5 baths, 1,548 sqft
2935 Hemingway Dr is a 3 beds, 2.5 baths, 1,548 sqft townhouse home for sale at $225,000 in Chaska MN 55318. At 20% down it rents for an estimated $2,350/mo and returns $461/mo a month at a 9.1% 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
- $2,350/mo
- Monthly cash flow
- $461/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.3%
- Max offer
- $225,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading