For saleTownhouse
$269,900
7112 Pontiac Cir
Chanhassen MN 55317
2 beds, 2 baths, 1,422 sqft
7112 Pontiac Cir is a 2 beds, 2 baths, 1,422 sqft townhouse home for sale at $269,900 in Chanhassen MN 55317. At 20% down it rents for an estimated $2,250/mo and returns -$11/mo a month at a 6.6% 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
- $2,250/mo
- Monthly cash flow
- -$11/mo
- Cap rate
- 6.6%
- Cash-on-cash
- -0.2%
- Max offer
- $223,500
Offer ≤ $223,500 (17% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading