For saleSingle family
$550,000
16630 Jaguar Ave
Lakeville MN 55044
4 beds, 3.5 baths, 3,177 sqft
16630 Jaguar Ave is a 4 beds, 3.5 baths, 3,177 sqft single family home for sale at $550,000 in Lakeville MN 55044. At 20% down it rents for an estimated $4,250/mo and returns $324/mo a month at a 7.4% 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
- $4,250/mo
- Monthly cash flow
- $324/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.5%
- Max offer
- $501,500
Offer ≤ $501,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading