For saleCondo
$169,900
3440 Golfview Dr Unit 112
Eagan MN 55123
2 beds, 2 baths, 956 sqft
3440 Golfview Dr Unit 112 is a 2 beds, 2 baths, 956 sqft condo home for sale at $169,900 in Eagan MN 55123. At 20% down it rents for an estimated $1,700/mo and returns $106/mo a month at a 7.4% 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
- $1,700/mo
- Monthly cash flow
- $106/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.7%
- Max offer
- $154,500
Offer ≤ $154,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading