For saleSingle family
$550,000
17664 Kettering Trl
Lakeville MN 55044
5 beds, 3.5 baths, 3,713 sqft
17664 Kettering Trl is a 5 beds, 3.5 baths, 3,713 sqft single family home for sale at $550,000 in Lakeville MN 55044. At 20% down it rents for an estimated $5,050/mo and returns $1,124/mo a month at a 9.1% 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
- $5,050/mo
- Monthly cash flow
- $1,124/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.3%
- Max offer
- $550,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading