For saleSingle family
$675,000
3788 Brookside Dr
Chaska MN 55318
5 beds, 3 baths, 3,003 sqft
3788 Brookside Dr is a 5 beds, 3 baths, 3,003 sqft single family home for sale at $675,000 in Chaska MN 55318. At 20% down it rents for an estimated $3,350/mo and returns -$1,469/mo a month at a 4.1% 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
- $3,350/mo
- Monthly cash flow
- -$1,469/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -13.1%
- Max offer
- $397,000
Offer ≤ $397,000 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading