For saleSingle family
$460,000
8455 174th St W
Lakeville MN 55044
5 beds, 3 baths, 2,716 sqft
8455 174th St W is a 5 beds, 3 baths, 2,716 sqft single family home for sale at $460,000 in Lakeville MN 55044. At 20% down it rents for an estimated $3,275/mo and returns $49/mo a month at a 6.6% 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
- $3,275/mo
- Monthly cash flow
- $49/mo
- Cap rate
- 6.6%
- Cash-on-cash
- 0.6%
- Max offer
- $392,500
Offer ≤ $392,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.