For saleSingle family
$387,900
20749 Italy Ave
Lakeville MN 55044
4 beds, 2 baths, 1,890 sqft
20749 Italy Ave is a 4 beds, 2 baths, 1,890 sqft single family home for sale at $387,900 in Lakeville MN 55044. At 20% down it rents for an estimated $3,300/mo and returns $531/mo a month at a 8.3% 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
- $3,300/mo
- Monthly cash flow
- $531/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.2%
- Max offer
- $387,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading