For saleTownhouse
$265,000
1646 City View Dr Unit 19
Eagan MN 55121
4 beds, 2 baths, 1,408 sqft
1646 City View Dr Unit 19 is a 4 beds, 2 baths, 1,408 sqft townhouse home for sale at $265,000 in Eagan MN 55121. At 20% down it rents for an estimated $2,575/mo and returns $455/mo a month at a 8.7% 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
- $455/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.3%
- Max offer
- $265,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading