For saleSingle family
$394,900
11180 Lower 167th St W
Lakeville MN 55044
3 beds, 2 baths, 1,617 sqft
11180 Lower 167th St W is a 3 beds, 2 baths, 1,617 sqft single family home for sale at $394,900 in Lakeville MN 55044. At 20% down it rents for an estimated $3,950/mo and returns $1,131/mo a month at a 10.1% 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
- $3,950/mo
- Monthly cash flow
- $1,131/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.2%
- Max offer
- $394,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading