For saleTownhouse
$299,000
4386 Cinnamon Ridge Trl
Eagan MN 55122
3 beds, 2 baths, 1,391 sqft
4386 Cinnamon Ridge Trl is a 3 beds, 2 baths, 1,391 sqft townhouse home for sale at $299,000 in Eagan MN 55122. At 20% down it rents for an estimated $1,900/mo and returns -$277/mo a month at a 5.6% 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
- $1,900/mo
- Monthly cash flow
- -$277/mo
- Cap rate
- 5.6%
- Cash-on-cash
- -5.6%
- Max offer
- $215,000
Offer ≤ $215,000 (28% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading