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 $2,250/mo and returns $419/mo a month at a 8.9% 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
- $2,250/mo
- Monthly cash flow
- $419/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 11.3%
- Max offer
- $222,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading