For saleTownhouse
$222,500
7764 Arboretum Village Cir
Chanhassen MN 55317
2 beds, 1.5 baths, 927 sqft
7764 Arboretum Village Cir is a 2 beds, 1.5 baths, 927 sqft townhouse home for sale at $222,500 in Chanhassen MN 55317. At 20% down it rents for an estimated $2,025/mo and returns $221/mo a month at a 7.7% 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
- $2,025/mo
- Monthly cash flow
- $221/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 6.0%
- Max offer
- $212,500
Offer ≤ $212,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.