For saleSingle family
$553,220
18334 Gladiator Dr
Lakeville MN 55044
5 beds, 3 baths, 2,651 sqft
18334 Gladiator Dr is a 5 beds, 3 baths, 2,651 sqft single family home for sale at $553,220 in Lakeville MN 55044. At 20% down it rents for an estimated $3,200/mo and returns -$749/mo a month at a 5.0% 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
- $3,200/mo
- Monthly cash flow
- -$749/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.1%
- Max offer
- $378,500
Offer ≤ $378,500 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading