For saleTownhouse
$315,000
18828 Inca Ave
Lakeville MN 55044
3 beds, 3 baths, 1,864 sqft
18828 Inca Ave is a 3 beds, 3 baths, 1,864 sqft townhouse home for sale at $315,000 in Lakeville MN 55044. At 20% down it rents for an estimated $2,600/mo and returns $115/mo a month at a 7.0% 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
- $2,600/mo
- Monthly cash flow
- $115/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.2%
- Max offer
- $276,000
Offer ≤ $276,000 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.