For saleSingle family
$425,000
10470 169th St W
Lakeville MN 55044
3 beds, 2 baths, 1,960 sqft
10470 169th St W is a 3 beds, 2 baths, 1,960 sqft single family home for sale at $425,000 in Lakeville MN 55044. At 20% down it rents for an estimated $3,525/mo and returns $491/mo a month at a 8.1% 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
- $3,525/mo
- Monthly cash flow
- $491/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 6.9%
- Max offer
- $416,000
Offer ≤ $416,000 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading