For saleSingle family
$435,000
17801 Jaguar Path
Lakeville MN 55044
4 beds, 2 baths, 2,390 sqft
17801 Jaguar Path is a 4 beds, 2 baths, 2,390 sqft single family home for sale at $435,000 in Lakeville MN 55044. At 20% down it rents for an estimated $4,450/mo and returns $1,345/mo a month at a 10.4% 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
- $4,450/mo
- Monthly cash flow
- $1,345/mo
- Cap rate
- 10.4%
- Cash-on-cash
- 18.5%
- Max offer
- $435,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading