For saleTownhouse
$265,000
7639 Nicholas Way
Chanhassen MN 55317
2 beds, 1.5 baths, 1,370 sqft
7639 Nicholas Way is a 2 beds, 1.5 baths, 1,370 sqft townhouse home for sale at $265,000 in Chanhassen MN 55317. At 20% down it rents for an estimated $2,250/mo and returns $141/mo a month at a 7.3% 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
- $2,250/mo
- Monthly cash flow
- $141/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.2%
- Max offer
- $238,500
Offer ≤ $238,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading