For saleTownhouse
$220,000
3271 Dodd Ln
Eagan MN 55121
3 beds, 2 baths, 1,250 sqft
3271 Dodd Ln is a 3 beds, 2 baths, 1,250 sqft townhouse home for sale at $220,000 in Eagan MN 55121. At 20% down it rents for an estimated $2,150/mo and returns $390/mo a month at a 8.8% 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
- $390/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.6%
- Max offer
- $220,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading