For saleTownhouse
$247,427
20091 Cabrilla Way
Farmington MN 55024
2 beds, 1.5 baths, 1,384 sqft
20091 Cabrilla Way is a 2 beds, 1.5 baths, 1,384 sqft townhouse home for sale at $247,427 in Farmington MN 55024. At 20% down it rents for an estimated $1,900/mo and returns $45/mo a month at a 6.7% 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
- $1,900/mo
- Monthly cash flow
- $45/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 1.1%
- Max offer
- $211,000
Offer ≤ $211,000 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.