For saleSingle family
$600,000
17672 Kettering Trl
Lakeville MN 55044
5 beds, 4.5 baths, 3,984 sqft
17672 Kettering Trl is a 5 beds, 4.5 baths, 3,984 sqft single family home for sale at $600,000 in Lakeville MN 55044. At 20% down it rents for an estimated $5,050/mo and returns $767/mo a month at a 8.2% 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
- $5,050/mo
- Monthly cash flow
- $767/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.7%
- Max offer
- $596,000
Offer ≤ $596,000 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading