For saleTownhouse
$299,900
1711 Hickory Hill Dr
Eagan MN 55122
3 beds, 2 baths, 1,278 sqft
1711 Hickory Hill Dr is a 3 beds, 2 baths, 1,278 sqft townhouse home for sale at $299,900 in Eagan MN 55122. At 20% down it rents for an estimated $2,200/mo and returns -$131/mo a month at a 6.1% 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
- -$131/mo
- Cap rate
- 6.1%
- Cash-on-cash
- -2.6%
- Max offer
- $234,000
Offer ≤ $234,000 (22% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading