For saleTownhouse
$274,900
41 Willow Way
Farmington MN 55024
3 beds, 2 baths, 1,880 sqft
41 Willow Way is a 3 beds, 2 baths, 1,880 sqft townhouse home for sale at $274,900 in Farmington MN 55024. At 20% down it rents for an estimated $2,300/mo and returns $215/mo a month at a 7.5% 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
- $215/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.7%
- Max offer
- $255,500
Offer ≤ $255,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.