For saleTownhouse
$217,500
324 Shawnee Trl
Shakopee MN 55379
4 beds, 2 baths, 1,403 sqft
324 Shawnee Trl is a 4 beds, 2 baths, 1,403 sqft townhouse home for sale at $217,500 in Shakopee MN 55379. At 20% down it rents for an estimated $2,600/mo and returns $820/mo a month at a 11.0% 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
- $820/mo
- Cap rate
- 11.0%
- Cash-on-cash
- 22.6%
- Max offer
- $217,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.