For saleTownhouse
$239,900
1358 Idlewood Way
Shakopee MN 55379
3 beds, 2 baths, 1,276 sqft
1358 Idlewood Way is a 3 beds, 2 baths, 1,276 sqft townhouse home for sale at $239,900 in Shakopee MN 55379. At 20% down it rents for an estimated $2,300/mo and returns $347/mo a month at a 8.4% 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
- $2,300/mo
- Monthly cash flow
- $347/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.7%
- Max offer
- $239,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading