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 $1,200/mo and returns $43/mo a month at a 7.1% 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
- $1,200/mo
- Monthly cash flow
- $43/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.3%
- Max offer
- $100,500
Offer ≤ $100,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading