For saleTownhouse
$250,000
17521 Gillette Way Unit 11081
Lakeville MN 55044
2 beds, 1.5 baths, 1,396 sqft
17521 Gillette Way Unit 11081 is a 2 beds, 1.5 baths, 1,396 sqft townhouse home for sale at $250,000 in Lakeville MN 55044. At 20% down it rents for an estimated $2,025/mo and returns $161/mo a month at a 7.3% 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
- $2,025/mo
- Monthly cash flow
- $161/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.9%
- Max offer
- $228,000
Offer ≤ $228,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.