For saleTownhouse
$214,800
5459 185th St W
Farmington MN 55024
2 beds, 1.5 baths, 1,376 sqft
5459 185th St W is a 2 beds, 1.5 baths, 1,376 sqft townhouse home for sale at $214,800 in Farmington MN 55024. At 20% down it rents for an estimated $2,000/mo and returns $217/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
- $217/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 6.1%
- Max offer
- $206,000
Offer ≤ $206,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.