For saleSingle family
$380,000
5811 191st St W
Farmington MN 55024
4 beds, 2 baths, 1,703 sqft
5811 191st St W is a 4 beds, 2 baths, 1,703 sqft single family home for sale at $380,000 in Farmington MN 55024. At 20% down it rents for an estimated $3,250/mo and returns $537/mo a month at a 8.4% 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
- $3,250/mo
- Monthly cash flow
- $537/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.5%
- Max offer
- $380,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading