For saleTownhouse
$269,000
3459 Highlander Dr
Eagan MN 55122
4 beds, 2 baths, 1,552 sqft
3459 Highlander Dr is a 4 beds, 2 baths, 1,552 sqft townhouse home for sale at $269,000 in Eagan MN 55122. At 20% down it rents for an estimated $2,400/mo and returns $302/mo a month at a 7.9% 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
- $2,400/mo
- Monthly cash flow
- $302/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.7%
- Max offer
- $261,500
Offer ≤ $261,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.