For saleSingle family
$535,000
11405 W Laketowne Dr
Albertville MN 55301
4 beds, 4 baths, 3,268 sqft
11405 W Laketowne Dr is a 4 beds, 4 baths, 3,268 sqft single family home for sale at $535,000 in Albertville MN 55301. At 20% down it rents for an estimated $2,575/mo and returns -$1,244/mo a month at a 3.9% 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
- $2,575/mo
- Monthly cash flow
- -$1,244/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -14.0%
- Max offer
- $305,000
Offer ≤ $305,000 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading