For saleSingle family
$560,990
1794 Tamarack Rd
Shakopee MN 55379
4 beds, 3 baths, 2,469 sqft
1794 Tamarack Rd is a 4 beds, 3 baths, 2,469 sqft single family home for sale at $560,990 in Shakopee MN 55379. At 20% down it rents for an estimated $2,500/mo and returns -$1,505/mo a month at a 3.4% 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
- $2,500/mo
- Monthly cash flow
- -$1,505/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.1%
- Max offer
- $296,500
Offer ≤ $296,500 (47% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading