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 $1,725/mo and returns $472/mo a month at a 11.6% 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
- $1,725/mo
- Monthly cash flow
- $472/mo
- Cap rate
- 11.6%
- Cash-on-cash
- 25.3%
- Max offer
- $112,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.