For saleCondo
$140,000
1871 Silver Bell Rd Apt 309
Eagan MN 55122
1 bed, 1 bath, 756 sqft
1871 Silver Bell Rd Apt 309 is a 1 bed, 1 bath, 756 sqft condo home for sale at $140,000 in Eagan MN 55122. At 20% down it rents for an estimated $1,425/mo and returns $81/mo a month at a 7.2% 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
- $81/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.5%
- Max offer
- $126,500
Offer ≤ $126,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.