For saleSingle family
$509,900
670 Conestoga Trl
Chanhassen MN 55317
4 beds, 3 baths, 2,494 sqft
670 Conestoga Trl is a 4 beds, 3 baths, 2,494 sqft single family home for sale at $509,900 in Chanhassen MN 55317. At 20% down it rents for an estimated $2,975/mo and returns -$665/mo a month at a 5.1% 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
- $2,975/mo
- Monthly cash flow
- -$665/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -7.8%
- Max offer
- $352,000
Offer ≤ $352,000 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading