For saleSingle family
$399,900
10357 Upper 178th St W
Lakeville MN 55044
4 beds, 2 baths, 1,580 sqft
10357 Upper 178th St W is a 4 beds, 2 baths, 1,580 sqft single family home for sale at $399,900 in Lakeville MN 55044. At 20% down it rents for an estimated $4,500/mo and returns $1,645/mo a month at a 11.6% 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
- $4,500/mo
- Monthly cash flow
- $1,645/mo
- Cap rate
- 11.6%
- Cash-on-cash
- 24.7%
- Max offer
- $399,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading