For saleSingle family
$434,900
7993 172nd St W
Lakeville MN 55044
5 beds, 2 baths, 2,260 sqft
7993 172nd St W is a 5 beds, 2 baths, 2,260 sqft single family home for sale at $434,900 in Lakeville MN 55044. At 20% down it rents for an estimated $3,175/mo and returns $125/mo a month at a 6.9% 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
- $3,175/mo
- Monthly cash flow
- $125/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.7%
- Max offer
- $380,500
Offer ≤ $380,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.