For saleTownhouse
$270,000
3678 Denmark Ave
Eagan MN 55123
3 beds, 2 baths, 1,282 sqft
3678 Denmark Ave is a 3 beds, 2 baths, 1,282 sqft townhouse home for sale at $270,000 in Eagan MN 55123. At 20% down it rents for an estimated $2,450/mo and returns $364/mo a month at a 8.1% 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
- $2,450/mo
- Monthly cash flow
- $364/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 8.1%
- Max offer
- $270,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.