For saleTownhouse
$390,000
18915 Inca Ave
Lakeville MN 55044
4 beds, 3.5 baths, 2,386 sqft
18915 Inca Ave is a 4 beds, 3.5 baths, 2,386 sqft townhouse home for sale at $390,000 in Lakeville MN 55044. At 20% down it rents for an estimated $3,075/mo and returns $98/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
- $3,075/mo
- Monthly cash flow
- $98/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.5%
- Max offer
- $336,500
Offer ≤ $336,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.