For saleSingle family
$434,900
17160 Hershey Ct
Lakeville MN 55044
5 beds, 3 baths, 2,395 sqft
17160 Hershey Ct is a 5 beds, 3 baths, 2,395 sqft single family home for sale at $434,900 in Lakeville MN 55044. At 20% down it rents for an estimated $3,275/mo and returns $225/mo a month at a 7.1% 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
- $3,275/mo
- Monthly cash flow
- $225/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 3.1%
- Max offer
- $392,000
Offer ≤ $392,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.