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 $2,025/mo and returns $381/mo a month at a 8.8% 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
- $2,025/mo
- Monthly cash flow
- $381/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 11.4%
- Max offer
- $200,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.