For saleTownhouse
$299,950
207 Shawnee Trl
Shakopee MN 55379
4 beds, 3 baths, 1,892 sqft
207 Shawnee Trl is a 4 beds, 3 baths, 1,892 sqft townhouse home for sale at $299,950 in Shakopee MN 55379. At 20% down it rents for an estimated $2,600/mo and returns $280/mo a month at a 7.6% 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
- $2,600/mo
- Monthly cash flow
- $280/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.6%
- Max offer
- $284,500
Offer ≤ $284,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.