For saleTownhouse
$199,900
1539 Greenwood Ct N
Eagan MN 55122
2 beds, 1 bath, 1,399 sqft
1539 Greenwood Ct N is a 2 beds, 1 bath, 1,399 sqft townhouse home for sale at $199,900 in Eagan MN 55122. At 20% down it rents for an estimated $2,200/mo and returns $547/mo a month at a 9.8% 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
- $547/mo
- Cap rate
- 9.8%
- Cash-on-cash
- 16.4%
- Max offer
- $199,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.