For saleSingle family
$789,990
4179 Narrows Canyon Trl
Chaska MN 55318
5 beds, 3.5 baths, 3,931 sqft
4179 Narrows Canyon Trl is a 5 beds, 3.5 baths, 3,931 sqft single family home for sale at $789,990 in Chaska MN 55318. At 20% down it rents for an estimated $3,575/mo and returns -$2,065/mo a month at a 3.5% 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
- $3,575/mo
- Monthly cash flow
- -$2,065/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -15.7%
- Max offer
- $424,000
Offer ≤ $424,000 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading