For saleTownhouse
$225,000
3214 Valley Ridge Dr
Eagan MN 55121
3 beds, 1.5 baths, 1,412 sqft
3214 Valley Ridge Dr is a 3 beds, 1.5 baths, 1,412 sqft townhouse home for sale at $225,000 in Eagan MN 55121. At 20% down it rents for an estimated $2,150/mo and returns $297/mo a month at a 8.3% 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
- $2,150/mo
- Monthly cash flow
- $297/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 7.9%
- Max offer
- $224,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading