For saleSingle family
$475,000
17532 Jaguar Path
Lakeville MN 55044
4 beds, 2 baths, 2,104 sqft
17532 Jaguar Path is a 4 beds, 2 baths, 2,104 sqft single family home for sale at $475,000 in Lakeville MN 55044. At 20% down it rents for an estimated $4,250/mo and returns $859/mo a month at a 8.8% 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
- $4,250/mo
- Monthly cash flow
- $859/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.9%
- Max offer
- $475,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading