For saleTownhouse
$255,000
3221 Valley Ridge Dr
Eagan MN 55121
3 beds, 1.5 baths, 1,485 sqft
3221 Valley Ridge Dr is a 3 beds, 1.5 baths, 1,485 sqft townhouse home for sale at $255,000 in Eagan MN 55121. At 20% down it rents for an estimated $2,450/mo and returns $429/mo a month at a 8.5% 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
- $2,450/mo
- Monthly cash flow
- $429/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 10.1%
- Max offer
- $255,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.