For saleTownhouse
$415,165
11160 203rd St W
Lakeville MN 55044
3 beds, 2 baths, 1,580 sqft
11160 203rd St W is a 3 beds, 2 baths, 1,580 sqft townhouse home for sale at $415,165 in Lakeville MN 55044. At 20% down it rents for an estimated $2,400/mo and returns -$698/mo a month at a 4.6% 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
- $2,400/mo
- Monthly cash flow
- -$698/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.1%
- Max offer
- $260,000
Offer ≤ $260,000 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading