For saleTownhouse
$285,000
1519 Balinese St
Shakopee MN 55379
3 beds, 2 baths, 1,540 sqft
1519 Balinese St is a 3 beds, 2 baths, 1,540 sqft townhouse home for sale at $285,000 in Shakopee MN 55379. At 20% down it rents for an estimated $2,300/mo and returns $151/mo a month at a 7.2% 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
- $2,300/mo
- Monthly cash flow
- $151/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.2%
- Max offer
- $256,000
Offer ≤ $256,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.