For saleTownhouse
$325,000
18810 Inca Ave
Lakeville MN 55044
3 beds, 3 baths, 1,872 sqft
18810 Inca Ave is a 3 beds, 3 baths, 1,872 sqft townhouse home for sale at $325,000 in Lakeville MN 55044. At 20% down it rents for an estimated $2,600/mo and returns $50/mo a month at a 6.7% 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
- $2,600/mo
- Monthly cash flow
- $50/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.9%
- Max offer
- $276,000
Offer ≤ $276,000 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.