For saleSingle family
$319,000
17627 Ionia Ct
Lakeville MN 55044
3 beds, 2 baths, 1,787 sqft
17627 Ionia Ct is a 3 beds, 2 baths, 1,787 sqft single family home for sale at $319,000 in Lakeville MN 55044. At 20% down it rents for an estimated $2,550/mo and returns $273/mo a month at a 7.7% 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
- $2,550/mo
- Monthly cash flow
- $273/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.1%
- Max offer
- $301,000
Offer ≤ $301,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading