For saleSingle family
$720,000
1639 Oak Creek Pass
Chaska MN 55318
5 beds, 4 baths, 3,448 sqft
1639 Oak Creek Pass is a 5 beds, 4 baths, 3,448 sqft single family home for sale at $720,000 in Chaska MN 55318. At 20% down it rents for an estimated $3,350/mo and returns -$1,790/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
- $3,350/mo
- Monthly cash flow
- -$1,790/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.9%
- Max offer
- $397,500
Offer ≤ $397,500 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading