For saleSingle family
$576,265
1632 Shasta Dr
Shakopee MN 55379
5 beds, 4 baths, 2,513 sqft
1632 Shasta Dr is a 5 beds, 4 baths, 2,513 sqft single family home for sale at $576,265 in Shakopee MN 55379. At 20% down it rents for an estimated $2,800/mo and returns -$1,314/mo a month at a 3.9% 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
- $2,800/mo
- Monthly cash flow
- -$1,314/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -13.7%
- Max offer
- $332,000
Offer ≤ $332,000 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading