For saleSingle family
$379,000
20375 Hughes Ave W
Lakeville MN 55044
5 beds, 3 baths, 2,283 sqft
20375 Hughes Ave W is a 5 beds, 3 baths, 2,283 sqft single family home for sale at $379,000 in Lakeville MN 55044. At 20% down it rents for an estimated $3,700/mo and returns $994/mo a month at a 9.8% 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
- $3,700/mo
- Monthly cash flow
- $994/mo
- Cap rate
- 9.8%
- Cash-on-cash
- 15.7%
- Max offer
- $379,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading