For saleSingle family
$299,900
5479 180th St W
Farmington MN 55024
4 beds, 2 baths, 1,497 sqft
5479 180th St W is a 4 beds, 2 baths, 1,497 sqft single family home for sale at $299,900 in Farmington MN 55024. At 20% down it rents for an estimated $3,250/mo and returns $1,109/mo a month at a 11.1% 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
- $1,109/mo
- Cap rate
- 11.1%
- Cash-on-cash
- 22.2%
- Max offer
- $299,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading