For saleTownhouse
$225,000
2875 Arboretum Village Trl
Chanhassen MN 55331
2 beds, 1.5 baths, 942 sqft
2875 Arboretum Village Trl is a 2 beds, 1.5 baths, 942 sqft townhouse home for sale at $225,000 in Chanhassen MN 55331. At 20% down it rents for an estimated $2,250/mo and returns $397/mo a month at a 8.8% 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
- $2,250/mo
- Monthly cash flow
- $397/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.6%
- Max offer
- $225,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading