For saleSingle family
$399,900
496 Braeburn Dr
Shakopee MN 55379
6 beds, 2 baths, 2,224 sqft
496 Braeburn Dr is a 6 beds, 2 baths, 2,224 sqft single family home for sale at $399,900 in Shakopee MN 55379. At 20% down it rents for an estimated $3,225/mo and returns $420/mo a month at a 7.8% 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
- $3,225/mo
- Monthly cash flow
- $420/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.3%
- Max offer
- $386,000
Offer ≤ $386,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.