For saleCondo
$175,000
3440 Golfview Dr Unit 121
Eagan MN 55123
2 beds, 2 baths, 1,009 sqft
3440 Golfview Dr Unit 121 is a 2 beds, 2 baths, 1,009 sqft condo home for sale at $175,000 in Eagan MN 55123. At 20% down it rents for an estimated $2,200/mo and returns $571/mo a month at a 10.4% 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
- $571/mo
- Cap rate
- 10.4%
- Cash-on-cash
- 19.6%
- Max offer
- $175,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.