For saleSingle family
$400,000
4801 190th St W
Farmington MN 55024
4 beds, 2 baths, 1,972 sqft
4801 190th St W is a 4 beds, 2 baths, 1,972 sqft single family home for sale at $400,000 in Farmington MN 55024. At 20% down it rents for an estimated $3,250/mo and returns $394/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
- $3,250/mo
- Monthly cash flow
- $394/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.9%
- Max offer
- $383,500
Offer ≤ $383,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading