For saleCondo
$145,000
4165 Hilltop Pt Apt 204
Eagan MN 55123
2 beds, 2 baths, 1,160 sqft
4165 Hilltop Pt Apt 204 is a 2 beds, 2 baths, 1,160 sqft condo home for sale at $145,000 in Eagan MN 55123. At 20% down it rents for an estimated $1,600/mo and returns $158/mo a month at a 8.0% 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
- $1,600/mo
- Monthly cash flow
- $158/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.6%
- Max offer
- $140,500
Offer ≤ $140,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading