For saleTownhouse
$385,000
7569 184th St W
Lakeville MN 55044
4 beds, 3.5 baths, 2,480 sqft
7569 184th St W is a 4 beds, 3.5 baths, 2,480 sqft townhouse home for sale at $385,000 in Lakeville MN 55044. At 20% down it rents for an estimated $2,900/mo and returns $140/mo a month at a 7.0% 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
- $2,900/mo
- Monthly cash flow
- $140/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.2%
- Max offer
- $337,500
Offer ≤ $337,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.