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 $2,025/mo and returns $200/mo a month at a 7.6% 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
- $2,025/mo
- Monthly cash flow
- $200/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.3%
- Max offer
- $212,000
Offer ≤ $212,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.