For saleSingle family
$354,900
507 N Maple St
Chaska MN 55318
4 beds, 2 baths, 2,007 sqft
507 N Maple St is a 4 beds, 2 baths, 2,007 sqft single family home for sale at $354,900 in Chaska MN 55318. At 20% down it rents for an estimated $2,925/mo and returns $391/mo a month at a 8.0% 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
- $2,925/mo
- Monthly cash flow
- $391/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.6%
- Max offer
- $345,000
Offer ≤ $345,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading