For saleTownhouse
$269,000
1032 Kaylee St
Chaska MN 55318
3 beds, 3 baths, 1,558 sqft
1032 Kaylee St is a 3 beds, 3 baths, 1,558 sqft townhouse home for sale at $269,000 in Chaska MN 55318. At 20% down it rents for an estimated $2,300/mo and returns $178/mo a month at a 7.5% 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
- $178/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.0%
- Max offer
- $246,500
Offer ≤ $246,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading