For saleSingle family
$525,000
17412 Dulles Ln
Lakeville MN 55044
4 beds, 3.5 baths, 2,242 sqft
17412 Dulles Ln is a 4 beds, 3.5 baths, 2,242 sqft single family home for sale at $525,000 in Lakeville MN 55044. At 20% down it rents for an estimated $2,950/mo and returns -$798/mo a month at a 4.8% 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
- $2,950/mo
- Monthly cash flow
- -$798/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.1%
- Max offer
- $349,000
Offer ≤ $349,000 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading