For saleTownhouse
$265,000
1650 River Bluff Ct Unit 109
Eagan MN 55121
3 beds, 1.5 baths, 1,517 sqft
1650 River Bluff Ct Unit 109 is a 3 beds, 1.5 baths, 1,517 sqft townhouse home for sale at $265,000 in Eagan MN 55121. At 20% down it rents for an estimated $2,475/mo and returns $368/mo a month at a 8.2% 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
- $2,475/mo
- Monthly cash flow
- $368/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 8.3%
- Max offer
- $265,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.