For saleTownhouse
$309,900
16369 Javari Ct
Lakeville MN 55044
3 beds, 2.5 baths, 1,628 sqft
16369 Javari Ct is a 3 beds, 2.5 baths, 1,628 sqft townhouse home for sale at $309,900 in Lakeville MN 55044. At 20% down it rents for an estimated $2,650/mo and returns $282/mo a month at a 7.6% 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
- $2,650/mo
- Monthly cash flow
- $282/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.5%
- Max offer
- $293,000
Offer ≤ $293,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.