For saleTownhouse
$549,900
7974 Autumn Ridge Way
Chanhassen MN 55317
3 beds, 4 baths, 2,928 sqft
7974 Autumn Ridge Way is a 3 beds, 4 baths, 2,928 sqft townhouse home for sale at $549,900 in Chanhassen MN 55317. At 20% down it rents for an estimated $2,550/mo and returns -$1,464/mo a month at a 3.5% 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
- -$1,464/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -16.0%
- Max offer
- $277,500
Offer ≤ $277,500 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading