For saleTownhouse
$374,900
901 Oakwood Heights Cir Unit 7
Eagan MN 55123
3 beds, 2.5 baths, 1,939 sqft
901 Oakwood Heights Cir Unit 7 is a 3 beds, 2.5 baths, 1,939 sqft townhouse home for sale at $374,900 in Eagan MN 55123. At 20% down it rents for an estimated $2,200/mo and returns -$594/mo a month at a 4.8% 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
- $2,200/mo
- Monthly cash flow
- -$594/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.5%
- Max offer
- $239,000
Offer ≤ $239,000 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading