For saleTwin home
$269,900
1504 Roundhouse Cir
Shakopee MN 55379
3 beds, 2 baths, 1,638 sqft
1504 Roundhouse Cir is a 3 beds, 2 baths, 1,638 sqft twin home home for sale at $269,900 in Shakopee MN 55379. At 20% down it rents for an estimated $2,425/mo and returns $498/mo a month at a 8.9% 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
- $498/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 11.1%
- Max offer
- $269,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading