For saleSingle family
$399,900
11237 164th St W
Lakeville MN 55044
4 beds, 2 baths, 1,905 sqft
11237 164th St W is a 4 beds, 2 baths, 1,905 sqft single family home for sale at $399,900 in Lakeville MN 55044. At 20% down it rents for an estimated $2,975/mo and returns $170/mo a month at a 7.0% 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
- $2,975/mo
- Monthly cash flow
- $170/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.6%
- Max offer
- $356,500
Offer ≤ $356,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.