For saleSingle family
$568,085
2029 Aquarius Dr
Shakopee MN 55379
4 beds, 2.5 baths, 2,391 sqft
2029 Aquarius Dr is a 4 beds, 2.5 baths, 2,391 sqft single family home for sale at $568,085 in Shakopee MN 55379. At 20% down it rents for an estimated $2,500/mo and returns -$1,555/mo a month at a 3.4% 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
- $2,500/mo
- Monthly cash flow
- -$1,555/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.4%
- Max offer
- $296,500
Offer ≤ $296,500 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading