For saleSingle family
$430,000
20694 Jaguar Ter
Lakeville MN 55044
5 beds, 2 baths, 2,057 sqft
20694 Jaguar Ter is a 5 beds, 2 baths, 2,057 sqft single family home for sale at $430,000 in Lakeville MN 55044. At 20% down it rents for an estimated $3,700/mo and returns $630/mo a month at a 8.4% 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
- $3,700/mo
- Monthly cash flow
- $630/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.8%
- Max offer
- $430,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading