For saleTownhouse
$263,900
3811 Windcrest Ct
Eagan MN 55123
3 beds, 2 baths, 1,476 sqft
3811 Windcrest Ct is a 3 beds, 2 baths, 1,476 sqft townhouse home for sale at $263,900 in Eagan MN 55123. At 20% down it rents for an estimated $2,450/mo and returns $453/mo a month at a 8.6% 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
- $2,450/mo
- Monthly cash flow
- $453/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 10.3%
- Max offer
- $263,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.