For saleSingle family
$2,200,000
2050 Pinehurst Dr
Chanhassen MN 55317
5 beds, 5 baths, 6,734 sqft
2050 Pinehurst Dr is a 5 beds, 5 baths, 6,734 sqft single family home for sale at $2,200,000 in Chanhassen MN 55317. At 20% down it rents for an estimated $3,225/mo and returns -$12,480/mo a month at a -0.1% 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
- -$12,480/mo
- Cap rate
- -0.1%
- Cash-on-cash
- -34.0%
- Max offer
- $390,500
Offer ≤ $390,500 (82% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading