For saleTownhouse
$259,900
4024 Blakewood Dr
Shakopee MN 55379
3 beds, 2 baths, 1,244 sqft
4024 Blakewood Dr is a 3 beds, 2 baths, 1,244 sqft townhouse home for sale at $259,900 in Shakopee MN 55379. At 20% down it rents for an estimated $2,300/mo and returns $262/mo a month at a 7.9% 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
- $262/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.0%
- Max offer
- $249,000
Offer ≤ $249,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading