For saleTownhouse
$339,500
1528 Savanna Dr
Shakopee MN 55379
4 beds, 3.5 baths, 2,243 sqft
1528 Savanna Dr is a 4 beds, 3.5 baths, 2,243 sqft townhouse home for sale at $339,500 in Shakopee MN 55379. At 20% down it rents for an estimated $2,750/mo and returns $222/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
- $222/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.9%
- Max offer
- $310,000
Offer ≤ $310,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.