For saleTownhouse
$275,000
1521 Clemson Dr Unit B
Eagan MN 55122
2 beds, 2 baths, 1,232 sqft
1521 Clemson Dr Unit B is a 2 beds, 2 baths, 1,232 sqft townhouse home for sale at $275,000 in Eagan MN 55122. At 20% down it rents for an estimated $1,600/mo and returns -$612/mo a month at a 4.0% 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
- -$612/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.4%
- Max offer
- $153,500
Offer ≤ $153,500 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading