For saleTownhouse
$219,000
1527 Aspen Dr
Eagan MN 55122
3 beds, 1.5 baths, 1,300 sqft
1527 Aspen Dr is a 3 beds, 1.5 baths, 1,300 sqft townhouse home for sale at $219,000 in Eagan MN 55122. At 20% down it rents for an estimated $2,150/mo and returns $337/mo a month at a 8.5% 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
- $337/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.2%
- Max offer
- $219,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading