For saleSingle family
$539,900
17782 Javelin Ct
Lakeville MN 55044
4 beds, 3 baths, 2,765 sqft
17782 Javelin Ct is a 4 beds, 3 baths, 2,765 sqft single family home for sale at $539,900 in Lakeville MN 55044. At 20% down it rents for an estimated $4,500/mo and returns $646/mo a month at a 8.1% 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
- $4,500/mo
- Monthly cash flow
- $646/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.2%
- Max offer
- $531,000
Offer ≤ $531,000 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading