For saleTownhouse
$374,999
813 Alysheba Rd
Shakopee MN 55379
3 beds, 3 baths, 1,705 sqft
813 Alysheba Rd is a 3 beds, 3 baths, 1,705 sqft townhouse home for sale at $374,999 in Shakopee MN 55379. At 20% down it rents for an estimated $2,300/mo and returns -$522/mo a month at a 5.0% 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
- -$522/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.4%
- Max offer
- $248,000
Offer ≤ $248,000 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading