For saleSingle family
$385,000
18817 Kenwood Trl
Lakeville MN 55044
4 beds, 2 baths, 2,175 sqft
18817 Kenwood Trl is a 4 beds, 2 baths, 2,175 sqft single family home for sale at $385,000 in Lakeville MN 55044. At 20% down it rents for an estimated $2,900/mo and returns $200/mo a month at a 7.1% 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
- $2,900/mo
- Monthly cash flow
- $200/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 3.1%
- Max offer
- $347,500
Offer ≤ $347,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.