For saleSingle family
$520,000
2002 Latour Dr
Shakopee MN 55379
4 beds, 3 baths, 1,988 sqft
2002 Latour Dr is a 4 beds, 3 baths, 1,988 sqft single family home for sale at $520,000 in Shakopee MN 55379. At 20% down it rents for an estimated $2,500/mo and returns -$1,212/mo a month at a 3.9% 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
- -$1,212/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -14.0%
- Max offer
- $296,500
Offer ≤ $296,500 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading