For saleSingle family
$595,000
1075 Moers Dr
Chaska MN 55318
2 beds, 2 baths, 1,685 sqft
1075 Moers Dr is a 2 beds, 2 baths, 1,685 sqft single family home for sale at $595,000 in Chaska MN 55318. At 20% down it rents for an estimated $1,675/mo and returns -$2,573/mo a month at a 1.5% 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
- $1,675/mo
- Monthly cash flow
- -$2,573/mo
- Cap rate
- 1.5%
- Cash-on-cash
- -25.9%
- Max offer
- $200,000
Offer ≤ $200,000 (66% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading