For saleTownhouse
$319,900
2121 Cedar Grove Trl
Eagan MN 55122
3 beds, 3 baths, 1,733 sqft
2121 Cedar Grove Trl is a 3 beds, 3 baths, 1,733 sqft townhouse home for sale at $319,900 in Eagan MN 55122. At 20% down it rents for an estimated $1,625/mo and returns -$822/mo a month at a 3.6% 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
- $1,625/mo
- Monthly cash flow
- -$822/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.4%
- Max offer
- $165,000
Offer ≤ $165,000 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading