For saleTownhouse
$274,900
7335 Derby Ln
Shakopee MN 55379
3 beds, 2 baths, 1,576 sqft
7335 Derby Ln is a 3 beds, 2 baths, 1,576 sqft townhouse home for sale at $274,900 in Shakopee MN 55379. At 20% down it rents for an estimated $2,400/mo and returns $274/mo a month at a 7.7% 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
- $2,400/mo
- Monthly cash flow
- $274/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 6.0%
- Max offer
- $263,000
Offer ≤ $263,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.