For saleTownhouse
$350,000
22 Carvers Grn
Chaska MN 55318
2 beds, 2 baths, 1,667 sqft
22 Carvers Grn is a 2 beds, 2 baths, 1,667 sqft townhouse home for sale at $350,000 in Chaska MN 55318. At 20% down it rents for an estimated $2,250/mo and returns -$663/mo a month at a 4.4% 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
- -$663/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.4%
- Max offer
- $209,500
Offer ≤ $209,500 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading