For saleSingle family
$508,590
18365 Gladiator Dr
Lakeville MN 55044
4 beds, 2.5 baths, 2,498 sqft
18365 Gladiator Dr is a 4 beds, 2.5 baths, 2,498 sqft single family home for sale at $508,590 in Lakeville MN 55044. At 20% down it rents for an estimated $2,850/mo and returns -$781/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
- $2,850/mo
- Monthly cash flow
- -$781/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.2%
- Max offer
- $337,500
Offer ≤ $337,500 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading