For saleSingle family
$169,000
3584 Blue Jay Way Apt 107
Eagan MN 55123
2 beds, 1 bath, 966 sqft
3584 Blue Jay Way Apt 107 is a 2 beds, 1 bath, 966 sqft single family home for sale at $169,000 in Eagan MN 55123. At 20% down it rents for an estimated $1,600/mo and returns $394/mo a month at a 9.5% 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
- $1,600/mo
- Monthly cash flow
- $394/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.0%
- Max offer
- $169,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading