For saleSingle family
$751,530
18559 Hythe Ln
Lakeville MN 55044
5 beds, 3 baths, 3,078 sqft
18559 Hythe Ln is a 5 beds, 3 baths, 3,078 sqft single family home for sale at $751,530 in Lakeville MN 55044. At 20% down it rents for an estimated $3,250/mo and returns -$2,115/mo a month at a 3.3% 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
- $3,250/mo
- Monthly cash flow
- -$2,115/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -16.9%
- Max offer
- $386,000
Offer ≤ $386,000 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading