For saleSingle family
$407,990
17232 Durham Drive
Lakeville MN 55044
4 beds, 1,965 sqft
17232 Durham Drive is a 4 beds, 1,965 sqft single family home for sale at $407,990 in Lakeville MN 55044. At 20% down it rents for an estimated $2,950/mo and returns $89/mo a month at a 6.8% 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
- $2,950/mo
- Monthly cash flow
- $89/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.3%
- Max offer
- $353,500
Offer ≤ $353,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.