For saleTownhouse
$299,900
4238 Boulder Ridge Pt
Eagan MN 55122
3 beds, 2 baths, 1,680 sqft
4238 Boulder Ridge Pt is a 3 beds, 2 baths, 1,680 sqft townhouse home for sale at $299,900 in Eagan MN 55122. At 20% down it rents for an estimated $2,200/mo and returns -$188/mo a month at a 5.9% 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
- $2,200/mo
- Monthly cash flow
- -$188/mo
- Cap rate
- 5.9%
- Cash-on-cash
- -3.8%
- Max offer
- $226,500
Offer ≤ $226,500 (24% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading