For saleTownhouse
$260,000
5427 173rd St W
Farmington MN 55024
3 beds, 2.5 baths, 1,567 sqft
5427 173rd St W is a 3 beds, 2.5 baths, 1,567 sqft townhouse home for sale at $260,000 in Farmington MN 55024. At 20% down it rents for an estimated $2,325/mo and returns $212/mo a month at a 7.6% 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
- $2,325/mo
- Monthly cash flow
- $212/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.9%
- Max offer
- $243,000
Offer ≤ $243,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading