For saleSingle family
$729,840
324 Watkins Glen Ct
Chaska MN 55318
5 beds, 3.5 baths, 3,363 sqft
324 Watkins Glen Ct is a 5 beds, 3.5 baths, 3,363 sqft single family home for sale at $729,840 in Chaska MN 55318. At 20% down it rents for an estimated $3,575/mo and returns -$1,635/mo a month at a 4.0% 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
- $3,575/mo
- Monthly cash flow
- -$1,635/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.4%
- Max offer
- $423,500
Offer ≤ $423,500 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading