For saleTownhouse
$234,900
1491 Woodview Ave E
Eagan MN 55122
3 beds, 1.5 baths, 1,546 sqft
1491 Woodview Ave E is a 3 beds, 1.5 baths, 1,546 sqft townhouse home for sale at $234,900 in Eagan MN 55122. At 20% down it rents for an estimated $2,150/mo and returns $246/mo a month at a 7.9% 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
- $2,150/mo
- Monthly cash flow
- $246/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.3%
- Max offer
- $226,500
Offer ≤ $226,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading