For saleCondo
$235,000
2215 White Water Way
Eagan MN 55122
2 beds, 2 baths, 1,147 sqft
2215 White Water Way is a 2 beds, 2 baths, 1,147 sqft condo home for sale at $235,000 in Eagan MN 55122. At 20% down it rents for an estimated $2,000/mo and returns $65/mo a month at a 6.8% 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
- $2,000/mo
- Monthly cash flow
- $65/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.6%
- Max offer
- $203,500
Offer ≤ $203,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.