For saleSingle family
$495,000
10294 Oak Shore Dr
Lakeville MN 55044
4 beds, 3 baths, 2,532 sqft
10294 Oak Shore Dr is a 4 beds, 3 baths, 2,532 sqft single family home for sale at $495,000 in Lakeville MN 55044. At 20% down it rents for an estimated $4,500/mo and returns $966/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
- $4,500/mo
- Monthly cash flow
- $966/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 11.7%
- Max offer
- $495,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading