For saleSingle family
$489,990
4853 171st St W
Lakeville MN 55044
4 beds, 3 baths, 2,391 sqft
4853 171st St W is a 4 beds, 3 baths, 2,391 sqft single family home for sale at $489,990 in Lakeville MN 55044. At 20% down it rents for an estimated $2,850/mo and returns -$648/mo a month at a 5.1% 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
- -$648/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -7.9%
- Max offer
- $337,000
Offer ≤ $337,000 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading