For saleTownhouse
$379,999
2169 Cedar Grove Trl
Eagan MN 55122
3 beds, 3 baths, 1,928 sqft
2169 Cedar Grove Trl is a 3 beds, 3 baths, 1,928 sqft townhouse home for sale at $379,999 in Eagan MN 55122. At 20% down it rents for an estimated $1,625/mo and returns -$1,237/mo a month at a 2.8% 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
- $1,625/mo
- Monthly cash flow
- -$1,237/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.5%
- Max offer
- $163,500
Offer ≤ $163,500 (57% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading