For saleTownhouse
$259,900
1498 Woodview Ave W
Eagan MN 55122
4 beds, 2 baths, 1,555 sqft
1498 Woodview Ave W is a 4 beds, 2 baths, 1,555 sqft townhouse home for sale at $259,900 in Eagan MN 55122. At 20% down it rents for an estimated $2,575/mo and returns $504/mo a month at a 9.0% 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
- $2,575/mo
- Monthly cash flow
- $504/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 11.6%
- Max offer
- $259,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading