For saleTownhouse
$260,000
1998 Brittany Ct
Shakopee MN 55379
3 beds, 2 baths, 1,210 sqft
1998 Brittany Ct is a 3 beds, 2 baths, 1,210 sqft townhouse home for sale at $260,000 in Shakopee MN 55379. At 20% down it rents for an estimated $2,300/mo and returns $313/mo a month at a 8.1% 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
- $2,300/mo
- Monthly cash flow
- $313/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.2%
- Max offer
- $255,500
Offer ≤ $255,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading