For saleCondo
$127,900
1887 Silver Bell Rd Apt 219
Eagan MN 55122
1 bed, 1 bath, 742 sqft
1887 Silver Bell Rd Apt 219 is a 1 bed, 1 bath, 742 sqft condo home for sale at $127,900 in Eagan MN 55122. At 20% down it rents for an estimated $1,275/mo and returns $29/mo a month at a 6.9% 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
- $1,275/mo
- Monthly cash flow
- $29/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.3%
- Max offer
- $110,000
Offer ≤ $110,000 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading