For saleSingle family
$450,000
17870 Jaguar Cir
Lakeville MN 55044
4 beds, 2 baths, 2,202 sqft
17870 Jaguar Cir is a 4 beds, 2 baths, 2,202 sqft single family home for sale at $450,000 in Lakeville MN 55044. At 20% down it rents for an estimated $4,250/mo and returns $1,038/mo a month at a 9.4% 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
- $1,038/mo
- Cap rate
- 9.4%
- Cash-on-cash
- 13.8%
- Max offer
- $450,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading