For saleTownhouse
$279,900
2407 Harvest Way
Chanhassen MN 55317
3 beds, 1.5 baths, 1,415 sqft
2407 Harvest Way is a 3 beds, 1.5 baths, 1,415 sqft townhouse home for sale at $279,900 in Chanhassen MN 55317. At 20% down it rents for an estimated $2,600/mo and returns $376/mo a month at a 8.3% 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
- $2,600/mo
- Monthly cash flow
- $376/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.1%
- Max offer
- $279,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading