For saleSingle family
$629,000
1599 Tyrone Dr
Shakopee MN 55379
4 beds, 3 baths, 2,840 sqft
1599 Tyrone Dr is a 4 beds, 3 baths, 2,840 sqft single family home for sale at $629,000 in Shakopee MN 55379. At 20% down it rents for an estimated $2,750/mo and returns -$1,740/mo a month at a 3.3% 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
- $2,750/mo
- Monthly cash flow
- -$1,740/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -16.6%
- Max offer
- $326,500
Offer ≤ $326,500 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading