For saleTownhouse
$265,000
4490 Woodgate Pt
Eagan MN 55122
3 beds, 2 baths, 1,314 sqft
4490 Woodgate Pt is a 3 beds, 2 baths, 1,314 sqft townhouse home for sale at $265,000 in Eagan MN 55122. At 20% down it rents for an estimated $2,225/mo and returns $160/mo a month at a 7.2% 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
- $2,225/mo
- Monthly cash flow
- $160/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.6%
- Max offer
- $240,500
Offer ≤ $240,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.