For saleSingle family
$189,900
1081 Zemble St
Chaska MN 55318
2 beds, 2 baths, 1,514 sqft
1081 Zemble St is a 2 beds, 2 baths, 1,514 sqft single family home for sale at $189,900 in Chaska MN 55318. At 20% down it rents for an estimated $1,750/mo and returns $418/mo a month at a 9.2% 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
- $1,750/mo
- Monthly cash flow
- $418/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 13.2%
- Max offer
- $189,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.