For saleTownhouse
$454,990
3476 Trails End Circle
Eagan MN 55123
3 beds, 1,870 sqft
3476 Trails End Circle is a 3 beds, 1,870 sqft townhouse home for sale at $454,990 in Eagan MN 55123. At 20% down it rents for an estimated $2,150/mo and returns -$1,180/mo a month at a 3.6% 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
- $2,150/mo
- Monthly cash flow
- -$1,180/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.6%
- Max offer
- $233,500
Offer ≤ $233,500 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading