For saleSingle family
$350,000
18993 Jordan Trl
Lakeville MN 55044
5 beds, 2 baths, 1,910 sqft
18993 Jordan Trl is a 5 beds, 2 baths, 1,910 sqft single family home for sale at $350,000 in Lakeville MN 55044. At 20% down it rents for an estimated $3,750/mo and returns $1,251/mo a month at a 11.0% 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
- $3,750/mo
- Monthly cash flow
- $1,251/mo
- Cap rate
- 11.0%
- Cash-on-cash
- 21.5%
- Max offer
- $350,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading