For saleTownhouse
$175,000
6020 Chasewood Pkwy Apt 203
Hopkins MN 55343
1 bed, 1 bath, 831 sqft
6020 Chasewood Pkwy Apt 203 is a 1 bed, 1 bath, 831 sqft townhouse home for sale at $175,000 in Hopkins MN 55343. At 20% down it rents for an estimated $1,600/mo and returns $157/mo a month at a 7.6% 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
- $1,600/mo
- Monthly cash flow
- $157/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.4%
- Max offer
- $165,000
Offer ≤ $165,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.