For saleTownhouse
$365,000
649 Satori Way
Chaska MN 55318
3 beds, 3 baths, 2,023 sqft
649 Satori Way is a 3 beds, 3 baths, 2,023 sqft townhouse home for sale at $365,000 in Chaska MN 55318. At 20% down it rents for an estimated $2,350/mo and returns -$508/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
- $2,350/mo
- Monthly cash flow
- -$508/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.4%
- Max offer
- $241,500
Offer ≤ $241,500 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading