For saleTownhouse
$250,000
1177 Timbershore Ln
Eagan MN 55123
3 beds, 2 baths, 1,262 sqft
1177 Timbershore Ln is a 3 beds, 2 baths, 1,262 sqft townhouse home for sale at $250,000 in Eagan MN 55123. At 20% down it rents for an estimated $2,150/mo and returns $164/mo a month at a 7.5% 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
- $164/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 3.9%
- Max offer
- $229,000
Offer ≤ $229,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading