For saleSingle family
$609,990
3752 Brookside Dr
Chaska MN 55318
4 beds, 2.5 baths, 2,776 sqft
3752 Brookside Dr is a 4 beds, 2.5 baths, 2,776 sqft single family home for sale at $609,990 in Chaska MN 55318. At 20% down it rents for an estimated $3,200/mo and returns -$1,155/mo a month at a 4.4% 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
- $3,200/mo
- Monthly cash flow
- -$1,155/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.4%
- Max offer
- $379,000
Offer ≤ $379,000 (38% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading