For saleCondo
$199,900
1887 Silver Bell Rd Apt 213
Eagan MN 55122
3 beds, 2 baths
1887 Silver Bell Rd Apt 213 is a 3 beds, 2 baths condo home for sale at $199,900 in Eagan MN 55122. At 20% down it rents for an estimated $2,100/mo and returns $154/mo a month at a 7.4% 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
- $2,100/mo
- Monthly cash flow
- $154/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.6%
- Max offer
- $185,500
Offer ≤ $185,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.