For saleCondo
$112,000
4130 Rahn Rd Apt 206
Eagan MN 55122
2 beds, 1 bath, 900 sqft
4130 Rahn Rd Apt 206 is a 2 beds, 1 bath, 900 sqft condo home for sale at $112,000 in Eagan MN 55122. At 20% down it rents for an estimated $1,375/mo and returns $108/mo a month at a 7.8% 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
- $1,375/mo
- Monthly cash flow
- $108/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.8%
- Max offer
- $106,500
Offer ≤ $106,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading