For saleSingle family
$683,190
2077 Kestrel Dr
Shakopee MN 55379
5 beds, 4 baths, 3,448 sqft
2077 Kestrel Dr is a 5 beds, 4 baths, 3,448 sqft single family home for sale at $683,190 in Shakopee MN 55379. At 20% down it rents for an estimated $2,800/mo and returns -$2,077/mo a month at a 3.0% 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
- $2,800/mo
- Monthly cash flow
- -$2,077/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.2%
- Max offer
- $332,500
Offer ≤ $332,500 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading