For saleTownhouse
$289,000
3629 Vermilion Ct N Unit 1106
Eagan MN 55122
2 beds, 2 baths, 1,398 sqft
3629 Vermilion Ct N Unit 1106 is a 2 beds, 2 baths, 1,398 sqft townhouse home for sale at $289,000 in Eagan MN 55122. At 20% down it rents for an estimated $1,600/mo and returns -$686/mo a month at a 3.8% 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
- -$686/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.2%
- Max offer
- $156,000
Offer ≤ $156,000 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading