For saleCondo
$120,000
110263 Village Rd
Chaska MN 55318
2 beds, 1 bath, 864 sqft
110263 Village Rd is a 2 beds, 1 bath, 864 sqft condo home for sale at $120,000 in Chaska MN 55318. At 20% down it rents for an estimated $1,600/mo and returns $164/mo a month at a 8.3% 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
- $1,600/mo
- Monthly cash flow
- $164/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.2%
- Max offer
- $120,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading