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 $1,700/mo and returns $173/mo a month at a 8.0% 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
- $1,700/mo
- Monthly cash flow
- $173/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.5%
- Max offer
- $154,500
Offer ≤ $154,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading