For saleTownhouse
$204,900
4711 Lund Pt
Eagan MN 55122
2 beds, 1.5 baths, 1,092 sqft
4711 Lund Pt is a 2 beds, 1.5 baths, 1,092 sqft townhouse home for sale at $204,900 in Eagan MN 55122. At 20% down it rents for an estimated $1,725/mo and returns $132/mo a month at a 7.3% 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
- $1,725/mo
- Monthly cash flow
- $132/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.9%
- Max offer
- $187,000
Offer ≤ $187,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.