For saleTownhouse
$294,888
7201 Pontiac Cir
Chanhassen MN 55317
3 beds, 2 baths, 1,472 sqft
7201 Pontiac Cir is a 3 beds, 2 baths, 1,472 sqft townhouse home for sale at $294,888 in Chanhassen MN 55317. At 20% down it rents for an estimated $2,550/mo and returns $223/mo a month at a 7.6% 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
- $2,550/mo
- Monthly cash flow
- $223/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.5%
- Max offer
- $273,500
Offer ≤ $273,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading