For saleSingle family
$625,000
1698 Oak Creek Pass
Chaska MN 55318
4 beds, 3 baths, 2,776 sqft
1698 Oak Creek Pass is a 4 beds, 3 baths, 2,776 sqft single family home for sale at $625,000 in Chaska MN 55318. At 20% down it rents for an estimated $3,025/mo and returns -$1,437/mo a month at a 3.9% 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
- $3,025/mo
- Monthly cash flow
- -$1,437/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -13.8%
- Max offer
- $358,500
Offer ≤ $358,500 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading