For saleTownhouse
$574,900
162 Lakeview Rd E
Chanhassen MN 55317
2 beds, 2 baths, 1,722 sqft
162 Lakeview Rd E is a 2 beds, 2 baths, 1,722 sqft townhouse home for sale at $574,900 in Chanhassen MN 55317. At 20% down it rents for an estimated $2,250/mo and returns -$1,821/mo a month at a 2.9% 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
- -$1,821/mo
- Cap rate
- 2.9%
- Cash-on-cash
- -19.0%
- Max offer
- $254,000
Offer ≤ $254,000 (56% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading