For saleTownhouse
$219,500
110172 Friendship Ln S
Chaska MN 55318
3 beds, 1 bath, 1,290 sqft
110172 Friendship Ln S is a 3 beds, 1 bath, 1,290 sqft townhouse home for sale at $219,500 in Chaska MN 55318. At 20% down it rents for an estimated $2,350/mo and returns $479/mo a month at a 9.3% 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
- $2,350/mo
- Monthly cash flow
- $479/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 13.1%
- Max offer
- $219,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading