For saleCondo
$159,900
3420 Golfview Dr Apt 121
Eagan MN 55123
2 beds, 1 bath, 956 sqft
3420 Golfview Dr Apt 121 is a 2 beds, 1 bath, 956 sqft condo home for sale at $159,900 in Eagan MN 55123. At 20% down it rents for an estimated $2,200/mo and returns $693/mo a month at a 11.7% 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
- $2,200/mo
- Monthly cash flow
- $693/mo
- Cap rate
- 11.7%
- Cash-on-cash
- 26.0%
- Max offer
- $159,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.