For saleSingle family
$429,990
1970 Aztec Ave
Shakopee MN 55379
4 beds, 2.5 baths, 1,675 sqft
1970 Aztec Ave is a 4 beds, 2.5 baths, 1,675 sqft single family home for sale at $429,990 in Shakopee MN 55379. At 20% down it rents for an estimated $3,000/mo and returns -$16/mo a month at a 6.5% 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
- $3,000/mo
- Monthly cash flow
- -$16/mo
- Cap rate
- 6.5%
- Cash-on-cash
- -0.2%
- Max offer
- $359,500
Offer ≤ $359,500 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.