For saleTownhouse
$275,000
3422 Highlander Dr
Eagan MN 55122
3 beds, 2.5 baths, 1,652 sqft
3422 Highlander Dr is a 3 beds, 2.5 baths, 1,652 sqft townhouse home for sale at $275,000 in Eagan MN 55122. At 20% down it rents for an estimated $2,450/mo and returns $242/mo a month at a 7.6% 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
- $2,450/mo
- Monthly cash flow
- $242/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.3%
- Max offer
- $259,000
Offer ≤ $259,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.