For saleSingle family
$569,900
11272 Kenworth Ln
Lakeville MN 55044
4 beds, 2.5 baths, 3,231 sqft
11272 Kenworth Ln is a 4 beds, 2.5 baths, 3,231 sqft single family home for sale at $569,900 in Lakeville MN 55044. At 20% down it rents for an estimated $4,500/mo and returns $432/mo a month at a 7.6% 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
- $432/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.5%
- Max offer
- $531,000
Offer ≤ $531,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading