For saleTownhouse
$319,900
2588 Vierling Dr E
Shakopee MN 55379
3 beds, 2.5 baths, 2,040 sqft
2588 Vierling Dr E is a 3 beds, 2.5 baths, 2,040 sqft townhouse home for sale at $319,900 in Shakopee MN 55379. At 20% down it rents for an estimated $2,425/mo and returns $46/mo a month at a 6.7% 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
- $2,425/mo
- Monthly cash flow
- $46/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.9%
- Max offer
- $271,500
Offer ≤ $271,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.