For saleCondo
$179,900
1855 Silver Bell Rd Apt 314
Eagan MN 55122
2 beds, 2 baths, 1,012 sqft
1855 Silver Bell Rd Apt 314 is a 2 beds, 2 baths, 1,012 sqft condo home for sale at $179,900 in Eagan MN 55122. At 20% down it rents for an estimated $2,000/mo and returns $333/mo a month at a 8.7% 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
- $2,000/mo
- Monthly cash flow
- $333/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 11.1%
- Max offer
- $179,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.