For saleTownhouse
$284,900
1234 Crystal Pl E
Chaska MN 55318
3 beds, 1.5 baths, 1,939 sqft
1234 Crystal Pl E is a 3 beds, 1.5 baths, 1,939 sqft townhouse home for sale at $284,900 in Chaska MN 55318. At 20% down it rents for an estimated $2,300/mo and returns $82/mo a month at a 6.9% 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
- $82/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.7%
- Max offer
- $247,000
Offer ≤ $247,000 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.