For saleSingle family
$408,990
4894 190th St W
Farmington MN 55024
4 beds, 2 baths, 1,904 sqft
4894 190th St W is a 4 beds, 2 baths, 1,904 sqft single family home for sale at $408,990 in Farmington MN 55024. At 20% down it rents for an estimated $3,250/mo and returns $330/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
- $3,250/mo
- Monthly cash flow
- $330/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.8%
- Max offer
- $383,500
Offer ≤ $383,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading