For saleSingle family
$1,695,000
10053 Trails End Rd
Chanhassen MN 55317
5 beds, 4.5 baths, 5,287 sqft
10053 Trails End Rd is a 5 beds, 4.5 baths, 5,287 sqft single family home for sale at $1,695,000 in Chanhassen MN 55317. At 20% down it rents for an estimated $3,300/mo and returns -$8,800/mo a month at a 0.4% 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
- $3,300/mo
- Monthly cash flow
- -$8,800/mo
- Cap rate
- 0.4%
- Cash-on-cash
- -31.2%
- Max offer
- $397,500
Offer ≤ $397,500 (77% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading