For saleTownhouse
$399,990
17545 Driscoll Pl
Lakeville MN 55044
3 beds, 2.5 baths, 1,894 sqft
17545 Driscoll Pl is a 3 beds, 2.5 baths, 1,894 sqft townhouse home for sale at $399,990 in Lakeville MN 55044. At 20% down it rents for an estimated $2,475/mo and returns -$573/mo a month at a 4.9% 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
- $2,475/mo
- Monthly cash flow
- -$573/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -8.6%
- Max offer
- $262,500
Offer ≤ $262,500 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading