For saleSingle family
$1,700,000
3961 White Oak Ln
Chanhassen MN 55331
3 beds, 2.5 baths, 3,690 sqft
3961 White Oak Ln is a 3 beds, 2.5 baths, 3,690 sqft single family home for sale at $1,700,000 in Chanhassen MN 55331. At 20% down it rents for an estimated $2,600/mo and returns -$9,536/mo a month at a -0.1% 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
- $2,600/mo
- Monthly cash flow
- -$9,536/mo
- Cap rate
- -0.1%
- Cash-on-cash
- -33.7%
- Max offer
- $315,000
Offer ≤ $315,000 (81% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading