For saleTownhouse
$270,000
11160 204th St W
Lakeville MN 55044
3 beds, 2.5 baths, 1,714 sqft
11160 204th St W is a 3 beds, 2.5 baths, 1,714 sqft townhouse home for sale at $270,000 in Lakeville MN 55044. At 20% down it rents for an estimated $2,225/mo and returns $117/mo a month at a 7.0% 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
- $2,225/mo
- Monthly cash flow
- $117/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.6%
- Max offer
- $239,000
Offer ≤ $239,000 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.