For saleSingle family
$400,000
16467 Godson Dr
Lakeville MN 55044
5 beds, 2 baths, 2,096 sqft
16467 Godson Dr is a 5 beds, 2 baths, 2,096 sqft single family home for sale at $400,000 in Lakeville MN 55044. At 20% down it rents for an estimated $3,175/mo and returns $370/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
- $3,175/mo
- Monthly cash flow
- $370/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.5%
- Max offer
- $380,000
Offer ≤ $380,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.