For saleSingle family
$469,900
16148 Logarto Ln
Lakeville MN 55044
4 beds, 3 baths, 2,579 sqft
16148 Logarto Ln is a 4 beds, 3 baths, 2,579 sqft single family home for sale at $469,900 in Lakeville MN 55044. At 20% down it rents for an estimated $4,000/mo and returns $645/mo a month at a 8.3% 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
- $4,000/mo
- Monthly cash flow
- $645/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.2%
- Max offer
- $469,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading