For saleTownhouse
$371,250
17118 Dysart Pl
Lakeville MN 55044
3 beds, 2.5 baths, 1,894 sqft
17118 Dysart Pl is a 3 beds, 2.5 baths, 1,894 sqft townhouse home for sale at $371,250 in Lakeville MN 55044. At 20% down it rents for an estimated $2,325/mo and returns -$531/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
- $2,325/mo
- Monthly cash flow
- -$531/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -8.6%
- Max offer
- $244,000
Offer ≤ $244,000 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading