For saleTownhouse
$219,900
20583 Abbey Ln Unit 148
Farmington MN 55024
2 beds, 1.5 baths, 1,164 sqft
20583 Abbey Ln Unit 148 is a 2 beds, 1.5 baths, 1,164 sqft townhouse home for sale at $219,900 in Farmington MN 55024. At 20% down it rents for an estimated $1,900/mo and returns $133/mo a month at a 7.2% 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
- $133/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.6%
- Max offer
- $199,500
Offer ≤ $199,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.