For saleSingle family
$419,900
10553 166th St W
Lakeville MN 55044
4 beds, 3 baths, 1,914 sqft
10553 166th St W is a 4 beds, 3 baths, 1,914 sqft single family home for sale at $419,900 in Lakeville MN 55044. At 20% down it rents for an estimated $2,975/mo and returns $30/mo a month at a 6.6% 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
- $2,975/mo
- Monthly cash flow
- $30/mo
- Cap rate
- 6.6%
- Cash-on-cash
- 0.4%
- Max offer
- $356,500
Offer ≤ $356,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.