For saleTownhouse
$280,000
1063 Juniper Ct
Shakopee MN 55379
3 beds, 1.5 baths, 1,610 sqft
1063 Juniper Ct is a 3 beds, 1.5 baths, 1,610 sqft townhouse home for sale at $280,000 in Shakopee MN 55379. At 20% down it rents for an estimated $2,300/mo and returns $118/mo a month at a 7.0% 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
- $2,300/mo
- Monthly cash flow
- $118/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.5%
- Max offer
- $247,500
Offer ≤ $247,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.