For saleSingle family
$589,000
1646 Tyrone Dr
Shakopee MN 55379
4 beds, 2.5 baths, 2,490 sqft
1646 Tyrone Dr is a 4 beds, 2.5 baths, 2,490 sqft single family home for sale at $589,000 in Shakopee MN 55379. At 20% down it rents for an estimated $2,750/mo and returns -$1,455/mo a month at a 3.7% 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
- $2,750/mo
- Monthly cash flow
- -$1,455/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.8%
- Max offer
- $326,000
Offer ≤ $326,000 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading