For saleTownhouse
$250,000
547 Mission Hills Way W
Chanhassen MN 55317
2 beds, 2 baths, 1,226 sqft
547 Mission Hills Way W is a 2 beds, 2 baths, 1,226 sqft townhouse home for sale at $250,000 in Chanhassen MN 55317. At 20% down it rents for an estimated $2,250/mo and returns -$13/mo a month at a 6.6% 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
- $2,250/mo
- Monthly cash flow
- -$13/mo
- Cap rate
- 6.6%
- Cash-on-cash
- -0.3%
- Max offer
- $207,000
Offer ≤ $207,000 (17% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading