For saleTownhouse
$214,900
2176 Cool Stream Cir Unit 1806
Eagan MN 55122
2 beds, 1 bath, 1,100 sqft
2176 Cool Stream Cir Unit 1806 is a 2 beds, 1 bath, 1,100 sqft townhouse home for sale at $214,900 in Eagan MN 55122. At 20% down it rents for an estimated $2,000/mo and returns $253/mo a month at a 7.9% 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
- $253/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 7.1%
- Max offer
- $210,500
Offer ≤ $210,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.