For saleTownhouse
$269,900
1524 Liberty Cir
Shakopee MN 55379
3 beds, 2.5 baths, 1,606 sqft
1524 Liberty Cir is a 3 beds, 2.5 baths, 1,606 sqft townhouse home for sale at $269,900 in Shakopee MN 55379. At 20% down it rents for an estimated $2,300/mo and returns $142/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
- $2,300/mo
- Monthly cash flow
- $142/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.2%
- Max offer
- $242,500
Offer ≤ $242,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading