For saleCondo
$139,900
3425 Golfview Dr Apt 115
Eagan MN 55123
2 beds, 2 baths, 922 sqft
3425 Golfview Dr Apt 115 is a 2 beds, 2 baths, 922 sqft condo home for sale at $139,900 in Eagan MN 55123. At 20% down it rents for an estimated $1,700/mo and returns $306/mo a month at a 9.3% 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
- $1,700/mo
- Monthly cash flow
- $306/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 13.1%
- Max offer
- $139,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading