For saleTownhouse
$239,900
20587 Abbey Ln Unit 150
Farmington MN 55024
2 beds, 1.5 baths, 1,358 sqft
20587 Abbey Ln Unit 150 is a 2 beds, 1.5 baths, 1,358 sqft townhouse home for sale at $239,900 in Farmington MN 55024. At 20% down it rents for an estimated $1,925/mo and returns -$3/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
- $1,925/mo
- Monthly cash flow
- -$3/mo
- Cap rate
- 6.7%
- Cash-on-cash
- -0.1%
- Max offer
- $199,500
Offer ≤ $199,500 (17% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading