For saleSingle family
$439,000
6605 173rd St W
Farmington MN 55024
5 beds, 2 baths, 2,102 sqft
6605 173rd St W is a 5 beds, 2 baths, 2,102 sqft single family home for sale at $439,000 in Farmington MN 55024. At 20% down it rents for an estimated $3,275/mo and returns $196/mo a month at a 7.1% 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
- $3,275/mo
- Monthly cash flow
- $196/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.7%
- Max offer
- $392,500
Offer ≤ $392,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.