For saleTownhouse
$399,990
17122 Dysart Pl
Lakeville MN 55044
4 beds, 2.5 baths, 1,965 sqft
17122 Dysart Pl is a 4 beds, 2.5 baths, 1,965 sqft townhouse home for sale at $399,990 in Lakeville MN 55044. At 20% down it rents for an estimated $2,850/mo and returns -$198/mo a month at a 6.1% 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
- -$198/mo
- Cap rate
- 6.1%
- Cash-on-cash
- -3.0%
- Max offer
- $309,000
Offer ≤ $309,000 (23% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading