For saleCondo
$168,000
3420 Golfview Dr Apt 123
Eagan MN 55123
2 beds, 1 bath, 956 sqft
3420 Golfview Dr Apt 123 is a 2 beds, 1 bath, 956 sqft condo home for sale at $168,000 in Eagan MN 55123. At 20% down it rents for an estimated $2,200/mo and returns $640/mo a month at a 11.1% 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
- $640/mo
- Cap rate
- 11.1%
- Cash-on-cash
- 22.8%
- Max offer
- $168,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.