For saleSingle family
$690,000
3792 Brookside Dr
Chaska MN 55318
4 beds, 3.5 baths, 3,084 sqft
3792 Brookside Dr is a 4 beds, 3.5 baths, 3,084 sqft single family home for sale at $690,000 in Chaska MN 55318. At 20% down it rents for an estimated $3,200/mo and returns -$1,726/mo a month at a 3.7% 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
- $3,200/mo
- Monthly cash flow
- -$1,726/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -15.0%
- Max offer
- $379,500
Offer ≤ $379,500 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading