For saleTownhouse
$189,000
1984 Glenfield Ct Unit 36
Eagan MN 55122
2 beds, 1 bath, 1,080 sqft
1984 Glenfield Ct Unit 36 is a 2 beds, 1 bath, 1,080 sqft townhouse home for sale at $189,000 in Eagan MN 55122. At 20% down it rents for an estimated $1,725/mo and returns $171/mo a month at a 7.6% 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
- $1,725/mo
- Monthly cash flow
- $171/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.4%
- Max offer
- $178,500
Offer ≤ $178,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.