For saleSingle family
$419,900
18896 Embers Ave
Farmington MN 55024
4 beds, 2 baths, 2,110 sqft
18896 Embers Ave is a 4 beds, 2 baths, 2,110 sqft single family home for sale at $419,900 in Farmington MN 55024. At 20% down it rents for an estimated $3,250/mo and returns $252/mo a month at a 7.4% 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
- $252/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.6%
- Max offer
- $383,500
Offer ≤ $383,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading