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 $1,675/mo and returns $319/mo a month at a 8.7% 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
- $1,675/mo
- Monthly cash flow
- $319/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.1%
- Max offer
- $189,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading