For saleSingle family
$440,000
16010 Oak Shore Dr
Lakeville MN 55044
3 beds, 3 baths, 2,153 sqft
16010 Oak Shore Dr is a 3 beds, 3 baths, 2,153 sqft single family home for sale at $440,000 in Lakeville MN 55044. At 20% down it rents for an estimated $3,950/mo and returns $809/mo a month at a 8.9% 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
- $3,950/mo
- Monthly cash flow
- $809/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 11.0%
- Max offer
- $440,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading