For saleTownhouse
$245,900
7775 Village St
Chanhassen MN 55317
2 beds, 2 baths, 1,328 sqft
7775 Village St is a 2 beds, 2 baths, 1,328 sqft townhouse home for sale at $245,900 in Chanhassen MN 55317. At 20% down it rents for an estimated $2,250/mo and returns $257/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
- $2,250/mo
- Monthly cash flow
- $257/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.3%
- Max offer
- $237,000
Offer ≤ $237,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading