For saleCondo
$137,900
1855 Silver Bell Rd Apt 119
Eagan MN 55122
1 bed, 1 bath, 762 sqft
1855 Silver Bell Rd Apt 119 is a 1 bed, 1 bath, 762 sqft condo home for sale at $137,900 in Eagan MN 55122. At 20% down it rents for an estimated $1,425/mo and returns $73/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
- $73/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.2%
- Max offer
- $123,500
Offer ≤ $123,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.