For saleTownhouse
$359,900
7944 Stratford Cir N
Shakopee MN 55379
4 beds, 3.5 baths, 2,574 sqft
7944 Stratford Cir N is a 4 beds, 3.5 baths, 2,574 sqft townhouse home for sale at $359,900 in Shakopee MN 55379. At 20% down it rents for an estimated $2,800/mo and returns $160/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
- $2,800/mo
- Monthly cash flow
- $160/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.7%
- Max offer
- $319,000
Offer ≤ $319,000 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.