For saleTownhouse
$234,900
3271 Valley Ridge Dr Unit 33
Eagan MN 55121
3 beds, 2 baths, 1,678 sqft
3271 Valley Ridge Dr Unit 33 is a 3 beds, 2 baths, 1,678 sqft townhouse home for sale at $234,900 in Eagan MN 55121. At 20% down it rents for an estimated $2,150/mo and returns $261/mo a month at a 8.0% 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
- $2,150/mo
- Monthly cash flow
- $261/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.7%
- Max offer
- $228,000
Offer ≤ $228,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading