For saleSingle family
$429,900
9334 204th St W
Lakeville MN 55044
4 beds, 4 baths, 2,276 sqft
9334 204th St W is a 4 beds, 4 baths, 2,276 sqft single family home for sale at $429,900 in Lakeville MN 55044. At 20% down it rents for an estimated $3,300/mo and returns $231/mo a month at a 7.3% 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
- $3,300/mo
- Monthly cash flow
- $231/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.2%
- Max offer
- $389,500
Offer ≤ $389,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading