For saleTownhouse
$269,777
1757 Bluebill Dr
Eagan MN 55122
3 beds, 2 baths, 1,708 sqft
1757 Bluebill Dr is a 3 beds, 2 baths, 1,708 sqft townhouse home for sale at $269,777 in Eagan MN 55122. At 20% down it rents for an estimated $2,775/mo and returns $699/mo a month at a 9.6% 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
- $2,775/mo
- Monthly cash flow
- $699/mo
- Cap rate
- 9.6%
- Cash-on-cash
- 15.5%
- Max offer
- $269,777
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.