For saleTownhouse
$214,900
1229 Highpoint Curv
Shakopee MN 55379
2 beds, 1.5 baths, 1,031 sqft
1229 Highpoint Curv is a 2 beds, 1.5 baths, 1,031 sqft townhouse home for sale at $214,900 in Shakopee MN 55379. At 20% down it rents for an estimated $2,025/mo and returns $239/mo a month at a 8.0% 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
- $2,025/mo
- Monthly cash flow
- $239/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.7%
- Max offer
- $209,000
Offer ≤ $209,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading