For saleTownhouse
$275,000
16790 Embers Ave
Farmington MN 55024
3 beds, 1.5 baths, 1,519 sqft
16790 Embers Ave is a 3 beds, 1.5 baths, 1,519 sqft townhouse home for sale at $275,000 in Farmington MN 55024. At 20% down it rents for an estimated $2,250/mo and returns $67/mo a month at a 6.8% 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
- $2,250/mo
- Monthly cash flow
- $67/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.5%
- Max offer
- $237,000
Offer ≤ $237,000 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.