For saleCondo
$199,000
3575 Blue Jay Way Apt 103
Eagan MN 55123
2 beds, 2 baths, 1,080 sqft
3575 Blue Jay Way Apt 103 is a 2 beds, 2 baths, 1,080 sqft condo home for sale at $199,000 in Eagan MN 55123. At 20% down it rents for an estimated $2,200/mo and returns $436/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
- $436/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 13.2%
- Max offer
- $199,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.