For saleSingle family
$147,900
101 N Cedar St
Chaska MN 55318
2 beds, 1 bath, 1,014 sqft
101 N Cedar St is a 2 beds, 1 bath, 1,014 sqft single family home for sale at $147,900 in Chaska MN 55318. At 20% down it rents for an estimated $1,500/mo and returns $444/mo a month at a 10.3% 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
- $1,500/mo
- Monthly cash flow
- $444/mo
- Cap rate
- 10.3%
- Cash-on-cash
- 18.0%
- Max offer
- $147,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading