For saleSingle family
$1,399,900
751 W 96th St
Chanhassen MN 55317
3 beds, 2.5 baths, 3,320 sqft
751 W 96th St is a 3 beds, 2.5 baths, 3,320 sqft single family home for sale at $1,399,900 in Chanhassen MN 55317. At 20% down it rents for an estimated $2,550/mo and returns -$7,444/mo a month at a 0.3% 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
- $2,550/mo
- Monthly cash flow
- -$7,444/mo
- Cap rate
- 0.3%
- Cash-on-cash
- -31.9%
- Max offer
- $308,000
Offer ≤ $308,000 (78% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading