For saleSingle family
$300,990
21829 Wisteria Way
Farmington MN 55024
3 beds, 1,804 sqft
21829 Wisteria Way is a 3 beds, 1,804 sqft single family home for sale at $300,990 in Farmington MN 55024. At 20% down it rents for an estimated $2,125/mo and returns -$24/mo a month at a 6.6% 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
- $2,125/mo
- Monthly cash flow
- -$24/mo
- Cap rate
- 6.6%
- Cash-on-cash
- -0.5%
- Max offer
- $251,000
Offer ≤ $251,000 (17% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading