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 $3,400/mo and returns $545/mo a month at a 8.3% 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
- $3,400/mo
- Monthly cash flow
- $545/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.2%
- Max offer
- $399,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading