For saleSingle family
$599,990
1712 Oak Creek Dr
Chaska MN 55318
3 beds, 2 baths, 1,866 sqft
1712 Oak Creek Dr is a 3 beds, 2 baths, 1,866 sqft single family home for sale at $599,990 in Chaska MN 55318. At 20% down it rents for an estimated $2,700/mo and returns -$1,583/mo a month at a 3.5% 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
- $2,700/mo
- Monthly cash flow
- -$1,583/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -15.8%
- Max offer
- $320,500
Offer ≤ $320,500 (47% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading