For saleTownhouse
$260,000
1597 Clemson Dr
Eagan MN 55122
3 beds, 2 baths, 1,477 sqft
1597 Clemson Dr is a 3 beds, 2 baths, 1,477 sqft townhouse home for sale at $260,000 in Eagan MN 55122. At 20% down it rents for an estimated $2,200/mo and returns $196/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
- $2,200/mo
- Monthly cash flow
- $196/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.5%
- Max offer
- $241,000
Offer ≤ $241,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading