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 $3,125/mo and returns $109/mo a month at a 6.8% 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
- $3,125/mo
- Monthly cash flow
- $109/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.5%
- Max offer
- $374,500
Offer ≤ $374,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.