For saleSingle family
$525,000
15903 Kendale Dr
Lakeville MN 55044
4 beds, 3 baths, 3,033 sqft
15903 Kendale Dr is a 4 beds, 3 baths, 3,033 sqft single family home for sale at $525,000 in Lakeville MN 55044. At 20% down it rents for an estimated $4,500/mo and returns $752/mo a month at a 8.4% 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
- $4,500/mo
- Monthly cash flow
- $752/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.6%
- Max offer
- $525,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading