For saleSingle family
$469,900
10013 170th St W
Lakeville MN 55044
4 beds, 3.5 baths, 2,567 sqft
10013 170th St W is a 4 beds, 3.5 baths, 2,567 sqft single family home for sale at $469,900 in Lakeville MN 55044. At 20% down it rents for an estimated $4,250/mo and returns $895/mo a month at a 9.0% 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
- $4,250/mo
- Monthly cash flow
- $895/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 11.4%
- Max offer
- $469,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading