For saleTownhouse
$379,900
18335 Glassner Way
Lakeville MN 55044
4 beds, 3.5 baths, 2,460 sqft
18335 Glassner Way is a 4 beds, 3.5 baths, 2,460 sqft townhouse home for sale at $379,900 in Lakeville MN 55044. At 20% down it rents for an estimated $3,075/mo and returns $141/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
- $3,075/mo
- Monthly cash flow
- $141/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.2%
- Max offer
- $333,500
Offer ≤ $333,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.