For saleTownhouse
$279,000
3805 Windcrest Ct
Eagan MN 55123
2 beds, 2 baths, 1,450 sqft
3805 Windcrest Ct is a 2 beds, 2 baths, 1,450 sqft townhouse home for sale at $279,000 in Eagan MN 55123. At 20% down it rents for an estimated $1,600/mo and returns -$530/mo a month at a 4.4% 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
- $1,600/mo
- Monthly cash flow
- -$530/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.4%
- Max offer
- $167,000
Offer ≤ $167,000 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading