For saleTownhouse
$235,000
3612 Saint Francis Way Apt C
Eagan MN 55123
2 beds, 1.5 baths, 1,094 sqft
3612 Saint Francis Way Apt C is a 2 beds, 1.5 baths, 1,094 sqft townhouse home for sale at $235,000 in Eagan MN 55123. At 20% down it rents for an estimated $2,200/mo and returns $360/mo a month at a 8.4% 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
- $2,200/mo
- Monthly cash flow
- $360/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 9.2%
- Max offer
- $235,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.