For saleTownhouse
$275,000
3617 Saint Francis Way Apt B
Eagan MN 55123
2 beds, 1.5 baths, 1,239 sqft
3617 Saint Francis Way Apt B is a 2 beds, 1.5 baths, 1,239 sqft townhouse home for sale at $275,000 in Eagan MN 55123. At 20% down it rents for an estimated $2,200/mo and returns $97/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
- $2,200/mo
- Monthly cash flow
- $97/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 2.1%
- Max offer
- $240,500
Offer ≤ $240,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.