For saleSingle family
$220,000
2586 Ann Dr
Shakopee MN 55379
2 beds, 1 bath, 960 sqft
2586 Ann Dr is a 2 beds, 1 bath, 960 sqft single family home for sale at $220,000 in Shakopee MN 55379. At 20% down it rents for an estimated $1,675/mo and returns $104/mo a month at a 7.2% 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
- $1,675/mo
- Monthly cash flow
- $104/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 2.8%
- Max offer
- $197,500
Offer ≤ $197,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading