For saleSingle family
$524,705
2334 Williams St
Shakopee MN 55379
4 beds, 2 baths, 2,498 sqft
2334 Williams St is a 4 beds, 2 baths, 2,498 sqft single family home for sale at $524,705 in Shakopee MN 55379. At 20% down it rents for an estimated $2,800/mo and returns -$946/mo a month at a 4.5% 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
- $2,800/mo
- Monthly cash flow
- -$946/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -10.8%
- Max offer
- $331,500
Offer ≤ $331,500 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading