For saleSingle family
$374,000
17800 Jamaica Cir
Lakeville MN 55044
3 beds, 1.5 baths, 2,096 sqft
17800 Jamaica Cir is a 3 beds, 1.5 baths, 2,096 sqft single family home for sale at $374,000 in Lakeville MN 55044. At 20% down it rents for an estimated $3,525/mo and returns $855/mo a month at a 9.4% 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
- $3,525/mo
- Monthly cash flow
- $855/mo
- Cap rate
- 9.4%
- Cash-on-cash
- 13.7%
- Max offer
- $374,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading