For saleTownhouse
$265,000
3761 Robin Ln
Eagan MN 55122
2 beds, 2 baths, 1,536 sqft
3761 Robin Ln is a 2 beds, 2 baths, 1,536 sqft townhouse home for sale at $265,000 in Eagan MN 55122. At 20% down it rents for an estimated $1,600/mo and returns -$478/mo a month at a 4.5% 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
- $1,600/mo
- Monthly cash flow
- -$478/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -10.8%
- Max offer
- $161,500
Offer ≤ $161,500 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading