For saleSingle family
$487,000
17781 Jasper Ct
Lakeville MN 55044
3 beds, 2 baths, 2,338 sqft
17781 Jasper Ct is a 3 beds, 2 baths, 2,338 sqft single family home for sale at $487,000 in Lakeville MN 55044. At 20% down it rents for an estimated $3,800/mo and returns $323/mo a month at a 7.5% 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
- $3,800/mo
- Monthly cash flow
- $323/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.0%
- Max offer
- $448,500
Offer ≤ $448,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading