For saleTownhouse
$265,900
16373 Elm Creek Ln Unit 7051
Lakeville MN 55044
3 beds, 2.5 baths, 1,413 sqft
16373 Elm Creek Ln Unit 7051 is a 3 beds, 2.5 baths, 1,413 sqft townhouse home for sale at $265,900 in Lakeville MN 55044. At 20% down it rents for an estimated $2,675/mo and returns $549/mo a month at a 9.1% 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
- $2,675/mo
- Monthly cash flow
- $549/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.4%
- Max offer
- $265,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading