For saleSingle family
$450,000
18784 Dupont Way
Farmington MN 55024
5 beds, 3 baths, 2,430 sqft
18784 Dupont Way is a 5 beds, 3 baths, 2,430 sqft single family home for sale at $450,000 in Farmington MN 55024. At 20% down it rents for an estimated $3,525/mo and returns $313/mo a month at a 7.5% 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
- $3,525/mo
- Monthly cash flow
- $313/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.2%
- Max offer
- $416,000
Offer ≤ $416,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading