For saleSingle family
$557,740
6672 209th St W
Farmington MN 55024
5 beds, 3 baths, 2,449 sqft
6672 209th St W is a 5 beds, 3 baths, 2,449 sqft single family home for sale at $557,740 in Farmington MN 55024. At 20% down it rents for an estimated $3,100/mo and returns -$882/mo a month at a 4.8% 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
- $3,100/mo
- Monthly cash flow
- -$882/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.5%
- Max offer
- $367,000
Offer ≤ $367,000 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading