For saleCondo
$120,000
4165 Hilltop Pt Apt 102
Eagan MN 55123
2 beds, 1 bath, 960 sqft
4165 Hilltop Pt Apt 102 is a 2 beds, 1 bath, 960 sqft condo home for sale at $120,000 in Eagan MN 55123. At 20% down it rents for an estimated $1,600/mo and returns $193/mo a month at a 8.5% 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
- $193/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.7%
- Max offer
- $120,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.