For saleSingle family
$1,000,000
7339 Frontier Trl
Chanhassen MN 55317
3 beds, 2 baths, 2,548 sqft
7339 Frontier Trl is a 3 beds, 2 baths, 2,548 sqft single family home for sale at $1,000,000 in Chanhassen MN 55317. At 20% down it rents for an estimated $2,600/mo and returns -$4,539/mo a month at a 1.2% 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
- $2,600/mo
- Monthly cash flow
- -$4,539/mo
- Cap rate
- 1.2%
- Cash-on-cash
- -27.2%
- Max offer
- $311,000
Offer ≤ $311,000 (69% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading