For saleTownhouse
$239,900
20300 Hunter Ct
Lakeville MN 55044
2 beds, 1 bath, 1,008 sqft
20300 Hunter Ct is a 2 beds, 1 bath, 1,008 sqft townhouse home for sale at $239,900 in Lakeville MN 55044. At 20% down it rents for an estimated $2,100/mo and returns $247/mo a month at a 7.9% 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
- $2,100/mo
- Monthly cash flow
- $247/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.2%
- Max offer
- $230,500
Offer ≤ $230,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading