For saleSingle family
$575,000
17004 Doppler Ln
Lakeville MN 55044
4 beds, 3 baths, 2,776 sqft
17004 Doppler Ln is a 4 beds, 3 baths, 2,776 sqft single family home for sale at $575,000 in Lakeville MN 55044. At 20% down it rents for an estimated $2,850/mo and returns -$1,255/mo a month at a 4.0% 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
- $2,850/mo
- Monthly cash flow
- -$1,255/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.1%
- Max offer
- $337,500
Offer ≤ $337,500 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading