For saleTownhouse
$250,000
110956 Von Hertzen Cir Unit 56
Chaska MN 55318
3 beds, 1.5 baths, 1,484 sqft
110956 Von Hertzen Cir Unit 56 is a 3 beds, 1.5 baths, 1,484 sqft townhouse home for sale at $250,000 in Chaska MN 55318. At 20% down it rents for an estimated $2,350/mo and returns $267/mo a month at a 7.9% 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
- $2,350/mo
- Monthly cash flow
- $267/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.4%
- Max offer
- $241,500
Offer ≤ $241,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading