For saleTownhouse
$295,000
1773 Grove Dr
Shakopee MN 55379
4 beds, 2.5 baths, 1,813 sqft
1773 Grove Dr is a 4 beds, 2.5 baths, 1,813 sqft townhouse home for sale at $295,000 in Shakopee MN 55379. At 20% down it rents for an estimated $2,750/mo and returns $458/mo a month at a 8.4% 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
- $2,750/mo
- Monthly cash flow
- $458/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 9.3%
- Max offer
- $295,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.