For saleTownhouse
$245,000
3304 River Bluff Dr Unit 75
Eagan MN 55121
3 beds, 2 baths, 1,372 sqft
3304 River Bluff Dr Unit 75 is a 3 beds, 2 baths, 1,372 sqft townhouse home for sale at $245,000 in Eagan MN 55121. At 20% down it rents for an estimated $2,150/mo and returns $143/mo a month at a 7.4% 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
- $2,150/mo
- Monthly cash flow
- $143/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.5%
- Max offer
- $222,000
Offer ≤ $222,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading