For saleSingle family
$384,999
18396 Everest Path
Farmington MN 55024
4 beds, 2 baths, 1,699 sqft
18396 Everest Path is a 4 beds, 2 baths, 1,699 sqft single family home for sale at $384,999 in Farmington MN 55024. At 20% down it rents for an estimated $3,150/mo and returns $402/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
- $3,150/mo
- Monthly cash flow
- $402/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.3%
- Max offer
- $371,500
Offer ≤ $371,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading