For saleCondo
$114,000
4110 Rahn Rd Apt 115
Eagan MN 55122
1 bed, 1 bath, 700 sqft
4110 Rahn Rd Apt 115 is a 1 bed, 1 bath, 700 sqft condo home for sale at $114,000 in Eagan MN 55122. At 20% down it rents for an estimated $1,425/mo and returns $283/mo a month at a 9.5% 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
- $1,425/mo
- Monthly cash flow
- $283/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.9%
- Max offer
- $114,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.