For saleSingle family
$530,000
16265 Kenworth Ct
Lakeville MN 55044
4 beds, 3 baths, 3,667 sqft
16265 Kenworth Ct is a 4 beds, 3 baths, 3,667 sqft single family home for sale at $530,000 in Lakeville MN 55044. At 20% down it rents for an estimated $4,500/mo and returns $716/mo a month at a 8.3% 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
- $4,500/mo
- Monthly cash flow
- $716/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.1%
- Max offer
- $530,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading