For saleTownhouse
$247,500
3030 Shields Dr Apt 101
Eagan MN 55121
2 beds, 2.5 baths, 1,152 sqft
3030 Shields Dr Apt 101 is a 2 beds, 2.5 baths, 1,152 sqft townhouse home for sale at $247,500 in Eagan MN 55121. At 20% down it rents for an estimated $2,200/mo and returns $230/mo a month at a 7.6% 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
- $2,200/mo
- Monthly cash flow
- $230/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.6%
- Max offer
- $234,500
Offer ≤ $234,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.