For saleSingle family
$325,000
627 4th Ave W
Shakopee MN 55379
5 beds, 2 baths, 2,124 sqft
627 4th Ave W is a 5 beds, 2 baths, 2,124 sqft single family home for sale at $325,000 in Shakopee MN 55379. At 20% down it rents for an estimated $3,075/mo and returns $755/mo a month at a 9.5% 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
- $3,075/mo
- Monthly cash flow
- $755/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 13.9%
- Max offer
- $325,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading