For saleTownhouse
$275,000
3436 Highlander Dr
Eagan MN 55122
3 beds, 4 baths, 1,722 sqft
3436 Highlander Dr is a 3 beds, 4 baths, 1,722 sqft townhouse home for sale at $275,000 in Eagan MN 55122. At 20% down it rents for an estimated $2,150/mo and returns $8/mo a month at a 6.7% 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
- $8/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.2%
- Max offer
- $230,500
Offer ≤ $230,500 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading