For saleTownhouse
$200,000
2 Hazeltine Ests
Chaska MN 55318
2 beds, 1.5 baths, 1,410 sqft
2 Hazeltine Ests is a 2 beds, 1.5 baths, 1,410 sqft townhouse home for sale at $200,000 in Chaska MN 55318. At 20% down it rents for an estimated $2,250/mo and returns $581/mo a month at a 10.2% 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
- $2,250/mo
- Monthly cash flow
- $581/mo
- Cap rate
- 10.2%
- Cash-on-cash
- 17.4%
- Max offer
- $200,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading