For saleCondo
$125,000
4165 Hilltop Pt Apt 105
Eagan MN 55123
1 bed, 1 bath, 960 sqft
4165 Hilltop Pt Apt 105 is a 1 bed, 1 bath, 960 sqft condo home for sale at $125,000 in Eagan MN 55123. At 20% down it rents for an estimated $1,425/mo and returns $133/mo a month at a 7.8% 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
- $1,425/mo
- Monthly cash flow
- $133/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.4%
- Max offer
- $120,500
Offer ≤ $120,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.