For saleSingle family
$350,000
17780 Jamaica Cir
Lakeville MN 55044
3 beds, 2 baths, 1,878 sqft
17780 Jamaica Cir is a 3 beds, 2 baths, 1,878 sqft single family home for sale at $350,000 in Lakeville MN 55044. At 20% down it rents for an estimated $3,525/mo and returns $1,026/mo a month at a 10.2% 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
- $3,525/mo
- Monthly cash flow
- $1,026/mo
- Cap rate
- 10.2%
- Cash-on-cash
- 17.6%
- Max offer
- $350,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading