For saleCondo
$199,900
990 Kensington Trl Apt 107
Eagan MN 55123
3 beds, 2 baths, 1,250 sqft
990 Kensington Trl Apt 107 is a 3 beds, 2 baths, 1,250 sqft condo home for sale at $199,900 in Eagan MN 55123. At 20% down it rents for an estimated $2,200/mo and returns $406/mo a month at a 9.1% 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
- $2,200/mo
- Monthly cash flow
- $406/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.2%
- Max offer
- $199,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading