For saleCondo
$189,900
1700 Four Oaks Rd Apt 219
Eagan MN 55121
3 beds, 2 baths, 1,344 sqft
1700 Four Oaks Rd Apt 219 is a 3 beds, 2 baths, 1,344 sqft condo home for sale at $189,900 in Eagan MN 55121. At 20% down it rents for an estimated $2,150/mo and returns $213/mo a month at a 8.0% 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
- $213/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.7%
- Max offer
- $184,500
Offer ≤ $184,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading