For saleSingle family
$549,900
17123 Jonathan Ct
Lakeville MN 55044
4 beds, 3 baths, 2,917 sqft
17123 Jonathan Ct is a 4 beds, 3 baths, 2,917 sqft single family home for sale at $549,900 in Lakeville MN 55044. At 20% down it rents for an estimated $4,450/mo and returns $524/mo a month at a 7.8% 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
- $4,450/mo
- Monthly cash flow
- $524/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.7%
- Max offer
- $525,000
Offer ≤ $525,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading