For saleTownhouse
$235,000
20082 Cabrilla Way
Farmington MN 55024
2 beds, 1.5 baths, 1,384 sqft
20082 Cabrilla Way is a 2 beds, 1.5 baths, 1,384 sqft townhouse home for sale at $235,000 in Farmington MN 55024. At 20% down it rents for an estimated $2,000/mo and returns $227/mo a month at a 7.7% 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
- $2,000/mo
- Monthly cash flow
- $227/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.8%
- Max offer
- $224,000
Offer ≤ $224,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.