For saleSingle family
$444,900
10460 170th St W
Lakeville MN 55044
4 beds, 4 baths, 3,016 sqft
10460 170th St W is a 4 beds, 4 baths, 3,016 sqft single family home for sale at $444,900 in Lakeville MN 55044. At 20% down it rents for an estimated $4,450/mo and returns $1,274/mo a month at a 10.1% 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
- $4,450/mo
- Monthly cash flow
- $1,274/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.2%
- Max offer
- $444,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading