For saleTownhouse
$275,000
4388 Blakewood Dr
Shakopee MN 55379
3 beds, 2 baths, 1,251 sqft
4388 Blakewood Dr is a 3 beds, 2 baths, 1,251 sqft townhouse home for sale at $275,000 in Shakopee MN 55379. At 20% down it rents for an estimated $2,300/mo and returns $161/mo a month at a 7.4% 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
- $2,300/mo
- Monthly cash flow
- $161/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.5%
- Max offer
- $249,000
Offer ≤ $249,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading