For saleTownhouse
$280,000
920 Princeton Ave
Shakopee MN 55379
3 beds, 2.5 baths, 1,579 sqft
920 Princeton Ave is a 3 beds, 2.5 baths, 1,579 sqft townhouse home for sale at $280,000 in Shakopee MN 55379. At 20% down it rents for an estimated $2,300/mo and returns $115/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
- $2,300/mo
- Monthly cash flow
- $115/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.5%
- Max offer
- $247,000
Offer ≤ $247,000 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.