For saleTownhouse
$287,000
2171 Shamrock Pl
Chaska MN 55318
3 beds, 2.5 baths, 1,584 sqft
2171 Shamrock Pl is a 3 beds, 2.5 baths, 1,584 sqft townhouse home for sale at $287,000 in Chaska MN 55318. At 20% down it rents for an estimated $2,300/mo and returns $53/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
- $2,300/mo
- Monthly cash flow
- $53/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 1.1%
- Max offer
- $245,000
Offer ≤ $245,000 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.