For saleTownhouse
$219,900
3854 Heather Dr
Eagan MN 55122
2 beds, 1 bath, 988 sqft
3854 Heather Dr is a 2 beds, 1 bath, 988 sqft townhouse home for sale at $219,900 in Eagan MN 55122. At 20% down it rents for an estimated $2,000/mo and returns $222/mo a month at a 7.7% 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
- $222/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 6.1%
- Max offer
- $210,500
Offer ≤ $210,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.