For saleTownhouse
$325,000
4652 Woodland Ave
Shakopee MN 55379
4 beds, 2.5 baths, 1,886 sqft
4652 Woodland Ave is a 4 beds, 2.5 baths, 1,886 sqft townhouse home for sale at $325,000 in Shakopee MN 55379. At 20% down it rents for an estimated $2,750/mo and returns $226/mo a month at a 7.3% 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
- $226/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 4.2%
- Max offer
- $298,500
Offer ≤ $298,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.