For saleTownhouse
$217,000
3282 Dodd Ln
Eagan MN 55121
3 beds, 2 baths, 1,250 sqft
3282 Dodd Ln is a 3 beds, 2 baths, 1,250 sqft townhouse home for sale at $217,000 in Eagan MN 55121. At 20% down it rents for an estimated $2,150/mo and returns $359/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
- $2,150/mo
- Monthly cash flow
- $359/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 9.9%
- Max offer
- $217,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading