For saleSingle family
$708,700
18518 Hyannis Way
Lakeville MN 55044
4 beds, 4 baths, 2,786 sqft
18518 Hyannis Way is a 4 beds, 4 baths, 2,786 sqft single family home for sale at $708,700 in Lakeville MN 55044. At 20% down it rents for an estimated $2,900/mo and returns -$2,159/mo a month at a 3.0% 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
- -$2,159/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.3%
- Max offer
- $344,500
Offer ≤ $344,500 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading