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 $2,300/mo and returns $111/mo a month at a 7.0% 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
- $2,300/mo
- Monthly cash flow
- $111/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.4%
- Max offer
- $246,500
Offer ≤ $246,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.