For saleCondo
$108,950
4110 Rahn Rd Apt 317
Eagan MN 55122
1 bed, 1 bath, 700 sqft
4110 Rahn Rd Apt 317 is a 1 bed, 1 bath, 700 sqft condo home for sale at $108,950 in Eagan MN 55122. At 20% down it rents for an estimated $1,425/mo and returns $332/mo a month at a 10.2% 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
- $1,425/mo
- Monthly cash flow
- $332/mo
- Cap rate
- 10.2%
- Cash-on-cash
- 18.3%
- Max offer
- $108,950
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.