For saleTownhouse
$265,000
1241 Willow Trl
Farmington MN 55024
3 beds, 2 baths, 1,744 sqft
1241 Willow Trl is a 3 beds, 2 baths, 1,744 sqft townhouse home for sale at $265,000 in Farmington MN 55024. At 20% down it rents for an estimated $2,300/mo and returns $280/mo a month at a 7.8% 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
- $2,300/mo
- Monthly cash flow
- $280/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.3%
- Max offer
- $255,500
Offer ≤ $255,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.