For saleTownhouse
$814,800
9206 Avienda Way
Chanhassen MN 55317
3 beds, 3 baths, 2,664 sqft
9206 Avienda Way is a 3 beds, 3 baths, 2,664 sqft townhouse home for sale at $814,800 in Chanhassen MN 55317. At 20% down it rents for an estimated $2,550/mo and returns -$3,261/mo a month at a 1.9% 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
- $2,550/mo
- Monthly cash flow
- -$3,261/mo
- Cap rate
- 1.9%
- Cash-on-cash
- -24.0%
- Max offer
- $276,000
Offer ≤ $276,000 (66% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading