For saleSingle family
$1,124,784
3772 Brookside Dr
Chaska MN 55318
3 beds, 3 baths, 2,882 sqft
3772 Brookside Dr is a 3 beds, 3 baths, 2,882 sqft single family home for sale at $1,124,784 in Chaska MN 55318. At 20% down it rents for an estimated $2,700/mo and returns -$5,330/mo a month at a 1.0% 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
- $2,700/mo
- Monthly cash flow
- -$5,330/mo
- Cap rate
- 1.0%
- Cash-on-cash
- -28.4%
- Max offer
- $323,500
Offer ≤ $323,500 (71% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading