For saleSingle family
$379,900
3109 201st St W
Farmington MN 55024
4 beds, 2 baths, 1,685 sqft
3109 201st St W is a 4 beds, 2 baths, 1,685 sqft single family home for sale at $379,900 in Farmington MN 55024. At 20% down it rents for an estimated $3,000/mo and returns $288/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
- $3,000/mo
- Monthly cash flow
- $288/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.5%
- Max offer
- $354,000
Offer ≤ $354,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading