For saleSingle family
$489,860
6649 167th St W
Lakeville MN 55068
6 beds, 3 baths, 2,392 sqft
6649 167th St W is a 6 beds, 3 baths, 2,392 sqft single family home for sale at $489,860 in Lakeville MN 55068. At 20% down it rents for an estimated $3,650/mo and returns $214/mo a month at a 7.0% 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
- $3,650/mo
- Monthly cash flow
- $214/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.6%
- Max offer
- $437,000
Offer ≤ $437,000 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.