For saleSingle family
$425,000
3062 Walden Dr
Chaska MN 55318
4 beds, 3.5 baths, 2,614 sqft
3062 Walden Dr is a 4 beds, 3.5 baths, 2,614 sqft single family home for sale at $425,000 in Chaska MN 55318. At 20% down it rents for an estimated $3,200/mo and returns $219/mo a month at a 7.1% 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
- $3,200/mo
- Monthly cash flow
- $219/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 3.1%
- Max offer
- $383,000
Offer ≤ $383,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.