For saleSingle family
$644,900
17126 Jonathan Ct
Lakeville MN 55044
5 beds, 3.5 baths, 3,835 sqft
17126 Jonathan Ct is a 5 beds, 3.5 baths, 3,835 sqft single family home for sale at $644,900 in Lakeville MN 55044. At 20% down it rents for an estimated $4,925/mo and returns $321/mo a month at a 7.3% 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
- $4,925/mo
- Monthly cash flow
- $321/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.0%
- Max offer
- $581,500
Offer ≤ $581,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading