For saleSingle family
$387,500
16599 Kenwood Trl
Lakeville MN 55044
5 beds, 3 baths, 2,540 sqft
16599 Kenwood Trl is a 5 beds, 3 baths, 2,540 sqft single family home for sale at $387,500 in Lakeville MN 55044. At 20% down it rents for an estimated $5,050/mo and returns $2,284/mo a month at a 13.7% 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
- $2,284/mo
- Cap rate
- 13.7%
- Cash-on-cash
- 35.4%
- Max offer
- $387,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading