For saleTownhouse
$199,900
19609 Escalade Way
Farmington MN 55024
2 beds, 2 baths, 1,652 sqft
19609 Escalade Way is a 2 beds, 2 baths, 1,652 sqft townhouse home for sale at $199,900 in Farmington MN 55024. At 20% down it rents for an estimated $1,925/mo and returns $200/mo a month at a 7.9% 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
- $1,925/mo
- Monthly cash flow
- $200/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.0%
- Max offer
- $191,500
Offer ≤ $191,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading