For saleCondo
$189,900
1871 Silver Bell Rd Apt 107
Eagan MN 55122
2 beds, 2 baths, 1,019 sqft
1871 Silver Bell Rd Apt 107 is a 2 beds, 2 baths, 1,019 sqft condo home for sale at $189,900 in Eagan MN 55122. At 20% down it rents for an estimated $2,000/mo and returns $285/mo a month at a 8.3% 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
- $2,000/mo
- Monthly cash flow
- $285/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 9.0%
- Max offer
- $189,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.