For saleSingle family
$439,990
1972 Aztec Ave
Shakopee MN 55379
4 beds, 3 baths, 1,675 sqft
1972 Aztec Ave is a 4 beds, 3 baths, 1,675 sqft single family home for sale at $439,990 in Shakopee MN 55379. At 20% down it rents for an estimated $2,750/mo and returns -$391/mo a month at a 5.6% 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
- -$391/mo
- Cap rate
- 5.6%
- Cash-on-cash
- -5.3%
- Max offer
- $325,000
Offer ≤ $325,000 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading